ADVFN Logo
Registration Strip Icon for alerts Register for real-time alerts, custom portfolio, and market movers

Get financials for:

Annual Financials

International Business Machines Corp

NYSE:IBM

Technology > Application Software

Last Change Change % Volume Last-Trade Time Open High Low
166.96 1.33 0.8 4,906,193 165.7 166.97 163.84

International Business Machines Corp was incorporated in the State of New York on June 16, 1911. The company creates business value for clients and solves business problems through integrated solutions that leverage information technology and knowledge of business processes. Its solutions create value by reducing a client's operational costs or by enabling new capabilities that generate revenue. These solutions draw from an industry portfolio of consulting, delivery and implementation services, enterprise software, systems and financing. The company's operations consist of five business segments namely Global Technology Services and Global Business Services, which the company collectively calls Global Services, and Software, Systems and Technology and Global Financing. Global Services is a component of the company's strategy of providing IT infrastructure and business insight and solutions to clients. While solutions include industry’s IBM software and systems, other suppliers' products are also used if a client solution requires it. Within Global Services, there are two reportable segments namely Global Technology Services and Global Business Services. Global Technology Services (GTS) provides IT infrastructure and business process services, creating business value for clients through technology and IP, Global Business Services (GBS) delivers predictable business outcomes to the company's clients across two primary business areas namely Consulting and Application Management Services. The role of GBS is to drive initiatives that integrate IBM content and solutions and drive the progress of the company's four growth initiatives. Software consists mainly of middleware and operating systems software. Middleware software enables clients to integrate systems, processes and applications across a standard software platform to improve their business results, solve critical problems and gain competitive advantage within their industries. IBM middleware is designed on open standards, making it easier to integrate disparate business applications, developed by different methods and implemented at different times. Operating systems are the software engines that run computers. Systems and Technology (STG) provides clients with business solutions requiring advanced computing power and storage capabilities. Approximately half of Systems and Technology's server and storage sales transactions are through the company's business partners; with the balance direct to end-user clients. In addition, Systems and Technology provides semiconductor technology, products and packaging solutions for IBM's own advanced technology needs and for external clients. Global Financing facilitates clients' acquisition of IBM systems, software and services. Global Financing invests in financing assets, leverages with debt and manages the associated risks with the objective of generating consistently strong returns on equity. The Company has global presence, operating in more than 170 countries. The Company’s competitors include Cisco Systems, Inc. (Cisco), Dell, Inc., EMC Corporation, HP and Oracle. The company is subject to various federal, state, local and foreign laws and regulations concerning the discharge of materials into the environment or otherwise related to environmental protection, including the U.S. Superfund law.







Key Statistics
Market Cap 189.74 Bil
Enterprise Value 218.39 Bil
Forward P/E Ratio 12.55
PEG Ratio 5.47
Price/Sales (ttm) 2.07
Price/Book (ttm) 8.68
Currency USD
Share Outstanding 1.04 Bil

Financial Highlights
Fiscal Year EndsDec
Most Recent Quarter (MRQ)2013-12-31
Profitability
Profit Margin (ttm)15.62 %
Operating Margin (ttm)18.82 %
Management Effectiveness
Return on Assets (ttm)13.43 %
Return on Equity (ttm)79.15 %
Income Statement
Revenue (ttm)99.75 Bil
Dividend Yield0.0197
Gross Profit (ttm)48.51 Bil
Gross Margin (ttm)48.63 %
EBITDA (ttm)24.60 Bil
Diluted EPS (ttm)1,494.00 %
Short Interest
Settlement Date2014-02-28
Average Daily Volume4.67 Mil
Short Interest29.29 Mil
Short Interest Percentage Changed8.98
Days To Cover6.27
Days To Cover Percentage Changed34.77
Valuation Ratio
Valuation Ratio As of Date2013-12-31
Sale Per Share90.43
Growth Annual Per Share 5 Year0.0381
Book Value Per Share21.62
CF Per Share15.85
FCE Per Share12.10
Price To EPS12.55
Ratio PE 5 Year High14.45
Ratio PE 5 Year Low5.47
Price To Book8.68
Price To Sales2.07
Price To Cash Flow11.83
Price To Free Cash Flow15.50
Dividend Rate3.80
Dividend Yield0.0197
Dividend Payout Total Operation0.2457
Payout Ratio0.2476
Sustainable Growth Rate0.5955
Cash Return:0.0589

Company Information
Company Name International Business Machines Corp
Ticker symbolNYSE:IBM
International Business Machines Corp is an Information Technology (IT) company. It creates business value for clients and solves business problems through integrated solutions that leverage information technology & knowledge of business processes.
Web Address http://www.ibm.com
Contact Information
One New Orchard Road
Armonk, NY 10504
USA
Numbers of Employees 431,212

Officers and Directors Information
Independent DirectorJames OwensAGE68
Senior Vice President, Marketing and CommunicationsJon IwataAGE51
Independent DirectorJoan SperoAGE69
Senior Vice President, Enterprise TransformationLinda SanfordAGE61
Independent DirectorMichael EskewAGE64
Independent DirectorSidney TaurelAGE65
Senior Vice President, Legal and Regulatory Affairs and General CounselRobert WeberAGE63
Senior Vice President and Group Executive, Software and SystemsSteven MillsAGE62
Independent DirectorShirley JacksonAGE67
Senior Vice President, GTS SolutionsTimothy ShaughnessyAGE56
Independent DirectorWilliam BrodyAGE70
Chairman of the Board, President and Chief Executive OfficerVirginia RomettyAGE57
Senior Vice President and Director, ResearchJohn KellyAGE60
DirectorKenneth ChenaultAGE62
Independent DirectorLorenzo ZambranoAGE69
Independent DirectorAlain BeldaAGE70
Independent DirectorDavid FarrAGE59
Vice President and ControllerJames KavanaughAGE47
Independent DirectorW McNerneyAGE64
Independent DirectorAndrew LiverisAGE59
Senior Vice President, Sales and DistributionColleen ArnoldAGE56
Senior Vice President, Corporate StrategyRodney AdkinsAGE55
Senior Vice President, Software and Cloud Solutions GroupRobert LeblancAGE55
Senior Vice President, IBM Watson GroupMichael RhodinAGE53
Senior Vice President, Global Technology ServicesErich ClementiAGE55
Senior Vice President, Global Business ServicesBridget van KralingenAGE50
Senior Vice President, Growth MarketsJames BramanteAGE54
Senior Vice President, Sales and DistributionBruno Di Leo AllenAGE56
Vice President, Assistant General Counsel and SecretaryMichelle BrowdyAGE
Senior Vice President, Systems and Technology Group and IBM Integrated Supply ChainThomas RosamiliaAGE53
Senior Vice President, Human ResourcesDiane GhersonAGE56
Senior Vice President and Chief Financial Officer, Finance and Enterprise TransformationMartin SchroeterAGE49
Senior Vice President, Information and Analytics GroupRobert PiccianoAGE49

Income Statement PageFull History

Period Ending

2013-12-31

2013-09-30

2013-06-30

2013-03-31

Quarter

Q4

Q3

Q2

Q1

Total Revenue27.70 Bil23.72 Bil24.92 Bil23.41 Bil
Cost Revenue13.38 Bil12.34 Bil12.79 Bil12.73 Bil

Gross Profit

14.32 Bil

11.38 Bil

12.13 Bil

10.68 Bil

Operational Cost

Selling General and Administrative

5.82 Bil5.13 Bil6.57 Bil5.47 Bil

Research and Development

1.57 Bil1.47 Bil1.55 Bil1.64 Bil

Depreciation and Amortization

93.00 Mil100.00 Mil88.00 Mil90.00 Mil

Other Operating Expenses

N/AN/AN/AN/A

Total Operating Expenses

20.94 Bil

19.06 Bil

21.02 Bil

19.95 Bil

Income From Continuing Operations

Income Before Tax

6.96 Bil4.81 Bil4.14 Bil3.61 Bil

Income Tax Expenses

778.00 Mil772.00 Mil918.00 Mil574.00 Mil

Minority Interest

N/AN/AN/AN/A

Net Income From Continuing Operation

6.18 Bil4.04 Bil3.23 Bil3.03 Bil

Extraordinary Items

6.18 Bil4.04 Bil3.23 Bil3.03 Bil

Net Income

6.18 Bil

4.04 Bil

3.23 Bil

3.03 Bil

Net Income to Common StockholdersN/AN/AN/AN/A
Diluted EPS5.733.682.912.70
Diluted Average Shares1.08 Bil1.10 Bil1.11 Bil1.12 Bil
Normalized Basic EPS5.533.532.712.57
Normalized Diluted EPS5.493.512.692.55
Other Income Statement Information
Net Non Operating Interest Income Expense-95.00 Mil-84.00 Mil-79.00 Mil-71.00 Mil
Net Interest Income-95.00 Mil-84.00 Mil-79.00 Mil-71.00 Mil
Non Net Interest Income18.00 Mil13.00 Mil19.00 Mil23.00 Mil
Operating Expense7.56 Bil6.72 Bil8.23 Bil7.22 Bil
Operating Income6.76 Bil4.66 Bil3.90 Bil3.46 Bil
Operating Revenue27.70 Bil23.72 Bil24.92 Bil23.41 Bil
Other Income Expense296.00 Mil239.00 Mil319.00 Mil221.00 Mil
Reconciled Cost Of Revenue12.26 Bil12.34 Bil12.79 Bil11.67 Bil
Reconciled Depreciation1.21 Bil100.00 Mil88.00 Mil1.15 Bil
Normalized Income5.93 Bil3.85 Bil2.98 Bil2.86 Bil
Non Operating Income296.00 Mil239.00 Mil319.00 Mil221.00 Mil
Non Operating Expenses-95.00 Mil-84.00 Mil-79.00 Mil-71.00 Mil
EBITDA8.29 Bil5.01 Bil4.33 Bil4.85 Bil
Net Income From Continuing Operation Net Minority Interest6.18 Bil4.04 Bil3.23 Bil3.03 Bil
Continuing And Discontinued Basic EPS5.773.702.932.72
Continuing And Discontinued Diluted EPS5.733.682.912.70
Basic EPS5.773.702.932.72
Diluted Continuous Operations5.733.682.912.70
Dividend Per Share0.95000.95000.95000.8500
Amortization93.00 Mil100.00 Mil88.00 Mil90.00 Mil
Depreciation Amortization Depletion93.00 Mil100.00 Mil88.00 Mil90.00 Mil
Gain On Sale Of Security18.00 Mil6.00 Mil1,000,000.005.00 Mil
General And Administrative Expense372.00 Mil369.00 Mil1.37 Bil383.00 Mil
Interest Expense113.00 Mil97.00 Mil98.00 Mil94.00 Mil
Interest Expense Non Operating113.00 Mil97.00 Mil98.00 Mil94.00 Mil
Interest Income Non Operating18.00 Mil13.00 Mil19.00 Mil23.00 Mil
Misc Other Special Charges-278.00 Mil-233.00 Mil-318.00 Mil-216.00 Mil
Promotion And Advertising323.00 Mil300.00 Mil348.00 Mil323.00 Mil
Provision For Doubtful Accounts79.00 Mil30.00 Mil24.00 Mil23.00 Mil
Salaries And Wages356.00 Mil351.00 Mil359.00 Mil363.00 Mil
Selling And Marketing Expense323.00 Mil300.00 Mil348.00 Mil323.00 Mil
Amortization Of Intangibles93.00 Mil100.00 Mil88.00 Mil90.00 Mil
Net Income From Continuing And Discontinued Operation6.18 Bil4.04 Bil3.23 Bil3.03 Bil
Earning Before Interest And Tax7.08 Bil4.91 Bil4.24 Bil3.70 Bil
EBITDA8.29 Bil5.01 Bil4.33 Bil4.85 Bil
Basic Continuous Operations5.773.702.932.72
Basic Average Shares1.07 Bil1.09 Bil1.10 Bil1.11 Bil
Net Income Including Noncontrolling Interests6.18 Bil4.04 Bil3.23 Bil3.03 Bil
Total Unusual Items296.00 Mil239.00 Mil319.00 Mil221.00 Mil
Total Unusual Items Excluding Goodwill296.00 Mil239.00 Mil319.00 Mil221.00 Mil
Tax Rate For Calcs0.15580.20890.22950.2354
Calculated Tax Effect Of Unusual Items46.10 Mil49.93 Mil73.21 Mil52.03 Mil
Form TypeN/A10-Q10-Q10-Q

Balance Sheet PageFull History

Period Ending

2013-12-31

2013-09-30

2013-06-30

2013-03-31

2012-12-31

2012-09-30

2012-06-30

2012-03-31

2011-12-31

2011-09-30

2011-06-30

2011-03-31

2010-12-31

2010-09-30

2010-06-30

2010-03-31

2009-12-31

2009-09-30

2009-06-30

2009-03-31

2008-12-31

2008-09-30

2008-06-30

2008-03-30

2007-12-31

2007-09-30

2007-06-30

2007-03-30

2006-12-31

2006-09-30

2006-06-30

2006-03-30

2005-12-31

2005-09-30

2005-06-30

2005-03-30

2004-12-31

2004-09-30

2004-06-30

2004-03-30

2003-12-31

2003-09-30

2003-06-30

2003-03-30

2002-12-31

2002-09-30

2002-06-30

2002-03-30

2001-12-31

2001-09-30

2001-06-30

2001-03-30

2000-12-31

2000-09-30

2000-06-30

2000-03-30

1999-12-31

1999-09-30

1999-06-30

1999-03-30

1998-12-31

1998-09-30

1998-06-30

1998-03-30

1997-12-31

1997-09-30

1997-06-30

1997-03-30

1996-12-31

1996-09-30

1996-06-30

1996-03-30

1995-12-31

1995-09-30

1995-06-30

1995-03-30

1994-12-31

1994-09-30

1994-06-30

1994-03-30

1993-12-31

1993-09-30

1993-06-30

1993-03-30

1992-12-31

1992-09-30

1992-06-30

1992-03-30

1991-12-31

1991-09-30

1991-06-30

1991-03-30

1990-12-31

1990-09-30

1990-06-30

1990-03-30

1989-12-31

1988-12-31

1987-12-31

1986-12-31

Quarter

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q3

Q2

Q1

Q4

Q4

Q4

Q4

Asset
Current Asset

Cash and Cash Equivalents

10.72 Bil10.07 Bil9.56 Bil10.59 Bil10.41 Bil11.91 Bil10.86 Bil11.84 Bil11.92 Bil11.30 Bil11.71 Bil12.76 Bil10.66 Bil9.86 Bil10.33 Bil12.47 Bil12.18 Bil9.53 Bil11.68 Bil12.29 Bil12.74 Bil9.76 Bil9.63 Bil10.79 Bil14.99 Bil9.30 Bil7.01 Bil6.95 Bil8.02 Bil8.48 Bil7.10 Bil9.14 Bil12.57 Bil8.25 Bil8.65 Bil8.64 Bil10.05 Bil9.18 Bil7.72 Bil7.45 Bil7.29 Bil5.45 Bil4.84 Bil4.20 Bil5.38 Bil5.22 Bil3.45 Bil3.83 Bil6.33 Bil3.72 Bil3.69 Bil3.79 Bil3.56 Bil2.88 Bil2.99 Bil3.29 Bil5.04 Bil4.58 Bil5.47 Bil4.86 Bil5.38 Bil5.55 Bil5.08 Bil5.50 Bil7.11 Bil5.93 Bil6.50 Bil5.96 Bil7.69 Bil6.81 Bil5.90 Bil5.95 Bil7.26 Bil6.44 Bil9.89 Bil9.07 Bil7.92 Bil9.32 Bil7.38 Bil8.11 Bil5.86 Bil5.33 Bil6.03 Bil5.13 Bil4.45 Bil4.12 Bil3.37 Bil4.82 Bil3.95 Bil3.61 Bil3.33 Bil4.97 Bil3.85 Bil3.38 Bil3.23 Bil4.29 Bil3.70 Bil6.12 Bil6.97 Bil7.26 Bil

Short term Investments

350.00 Mil160.00 Mil799.00 Mil1.41 Bil717.00 Mil345.00 Mil323.00 Mil500.00 MilN/AN/A50.00 Mil482.00 Mil990.00 Mil1.23 Bil1.92 Bil1.51 Bil1.79 Bil1.98 Bil848.00 Mil1,000,000.00166.00 Mil1,000,000.00221.00 Mil1.24 Bil1.16 Bil4.53 Bil3.18 Bil3.83 Bil2.63 Bil2.42 Bil2.89 Bil3.17 Bil1.12 Bil2.00 Mil11.00 Mil14.00 Mil517.00 Mil493.00 Mil478.00 Mil1.05 Bil357.00 Mil720.00 Mil979.00 Mil1.38 Bil593.00 Mil6.00 Mil114.00 Mil134.00 Mil63.00 Mil297.00 Mil89.00 Mil74.00 Mil159.00 Mil153.00 Mil274.00 Mil321.00 Mil788.00 Mil1.44 Bil1.78 Bil501.00 Mil393.00 Mil316.00 Mil387.00 Mil394.00 Mil447.00 Mil560.00 Mil358.00 Mil504.00 Mil450.00 Mil196.00 Mil481.00 Mil443.00 Mil442.00 Mil511.00 Mil636.00 Mil1.42 Bil2.63 Bil1.48 Bil1.19 Bil840.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

Accounts Receivable

1.58 Bil1.68 Bil12.18 Bil12.06 Bil12.54 Bil11.84 Bil11.88 Bil11.68 Bil12.66 Bil10.84 Bil11.67 Bil1.15 Bil11.97 Bil1.19 Bil1.14 Bil1.10 Bil11.88 Bil10.68 Bil1.18 Bil1.34 Bil12.08 Bil1.06 Bil1.03 Bil12.15 Bil12.50 Bil11.27 Bil10.90 Bil11.07 Bil11.75 Bil10.28 Bil10.27 Bil9.79 Bil1.14 Bil10.89 Bil11.64 Bil9.71 Bil12.34 Bil10.83 Bil10.81 Bil10.88 Bil11.34 Bil11.00 Bil10.68 Bil11.10 Bil11.36 Bil9.75 Bil9.77 Bil9.56 Bil10.36 Bil10.63 Bil10.70 Bil10.55 Bil12.02 Bil21.90 Bil21.15 Bil19.74 Bil21.40 Bil20.38 Bil19.73 Bil18.19 Bil20.27 Bil17.68 Bil15.82 Bil16.25 Bil18.11 Bil16.08 Bil16.06 Bil15.74 Bil17.45 Bil15.84 Bil16.25 Bil16.12 Bil17.44 Bil14.71 Bil14.79 Bil14.07 Bil15.18 Bil12.08 Bil12.12 Bil11.49 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

Other Receivable

19.79 Bil16.79 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A1.54 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A16.85 Bil18.71 Bil4.81 Bil5.06 Bil5.59 Bil6.22 Bil6.43 Bil6.30 Bil6.05 Bil6.51 Bil5.87 Bil5.77 Bil5.80 Bil5.72 Bil5.66 Bil5.73 Bil5.67 Bil5.72 Bil5.53 Bil5.67 Bil5.85 Bil5.96 Bil6.02 Bil6.32 Bil6.69 Bil6.35 Bil6.57 Bil6.72 Bil6.43 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

Total Receivable

31.84 Bil28.33 Bil28.84 Bil28.20 Bil30.58 Bil26.76 Bil26.86 Bil26.84 Bil29.56 Bil24.99 Bil26.38 Bil25.66 Bil28.23 Bil24.50 Bil23.49 Bil23.51 Bil26.79 Bil23.62 Bil23.86 Bil23.46 Bil27.56 Bil24.94 Bil27.23 Bil26.89 Bil28.79 Bil24.80 Bil24.29 Bil24.02 Bil26.85 Bil22.68 Bil22.34 Bil21.89 Bil24.43 Bil23.33 Bil24.27 Bil24.58 Bil28.14 Bil23.99 Bil24.66 Bil25.55 Bil28.92 Bil26.23 Bil25.61 Bil25.78 Bil27.36 Bil24.20 Bil24.87 Bil24.12 Bil27.02 Bil26.68 Bil26.61 Bil27.40 Bil30.73 Bil26.70 Bil26.20 Bil25.32 Bil27.62 Bil26.81 Bil26.03 Bil24.25 Bil26.78 Bil23.55 Bil21.59 Bil22.05 Bil23.83 Bil21.74 Bil21.79 Bil21.41 Bil23.17 Bil21.38 Bil21.92 Bil21.97 Bil23.40 Bil20.73 Bil21.11 Bil20.76 Bil21.53 Bil18.64 Bil18.84 Bil17.92 Bil19.41 Bil20.09 Bil20.17 Bil20.83 Bil21.60 Bil20.01 Bil21.19 Bil20.27 Bil25.52 Bil19.48 Bil18.39 Bil18.72 Bil22.64 Bil18.52 Bil18.10 Bil17.61 Bil20.16 Bil18.10 Bil13.85 Bil10.83 Bil

Inventory

2.31 Bil2.49 Bil2.39 Bil2.42 Bil2.29 Bil2.59 Bil2.76 Bil2.75 Bil2.60 Bil2.66 Bil2.57 Bil2.55 Bil2.45 Bil2.63 Bil2.60 Bil2.52 Bil2.49 Bil2.55 Bil2.69 Bil2.76 Bil2.70 Bil3.00 Bil2.92 Bil2.98 Bil2.66 Bil2.86 Bil2.85 Bil2.91 Bil2.81 Bil3.14 Bil3.11 Bil2.95 Bil2.84 Bil3.29 Bil3.25 Bil3.42 Bil3.32 Bil3.33 Bil3.18 Bil3.05 Bil2.94 Bil3.28 Bil3.36 Bil3.32 Bil3.15 Bil3.42 Bil3.84 Bil4.41 Bil4.30 Bil4.84 Bil4.86 Bil5.01 Bil4.77 Bil4.91 Bil4.76 Bil5.07 Bil4.87 Bil5.13 Bil5.04 Bil5.24 Bil5.20 Bil5.55 Bil5.62 Bil5.39 Bil5.14 Bil5.98 Bil5.91 Bil5.79 Bil5.87 Bil7.17 Bil6.72 Bil6.96 Bil6.32 Bil6.52 Bil6.16 Bil6.21 Bil6.33 Bil7.00 Bil7.15 Bil7.39 Bil7.57 Bil8.66 Bil8.26 Bil8.22 Bil8.39 Bil10.86 Bil10.59 Bil10.20 Bil9.84 Bil11.22 Bil10.16 Bil10.06 Bil10.11 Bil11.26 Bil10.09 Bil9.84 Bil9.46 Bil9.57 Bil8.65 Bil8.04 Bil

Other Current Assets

-1,000,000.00N/AN/A1,000,000.00N/AN/A-1,000,000.001,000,000.00N/A1,000,000.00N/A1,000,000.00N/A1,000,000.00-1,000,000.00-1,000,000.00N/AN/A1,000,000.00N/AN/AN/A1,000,000.00-1,000,000.00N/AN/AN/A-1,000,000.001,000,000.00-2.00 MilN/A-2.00 MilN/AN/AN/AN/AN/A306.00 Mil307.00 Mil313.00 Mil336.00 Mil209.00 Mil218.00 Mil212.00 MilN/A83.00 Mil84.00 Mil94.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A6.36 Bil6.18 Bil6.40 Bil5.57 Bil5.26 Bil5.15 Bil3.00 Bil3.15 Bil1.66 Bil3.53 Bil3.64 Bil3.92 Bil2.32 Bil3.38 Bil3.52 Bil3.13 Bil2.55 Bil1.56 Bil1.56 Bil1.63 Bil

Total Current Assets

51.35 Bil

47.53 Bil

47.91 Bil

48.95 Bil

49.43 Bil

48.14 Bil

47.39 Bil

48.85 Bil

50.93 Bil

45.37 Bil

46.94 Bil

47.52 Bil

48.12 Bil

44.47 Bil

44.90 Bil

45.70 Bil

48.94 Bil

43.45 Bil

44.44 Bil

44.00 Bil

49.00 Bil

44.19 Bil

46.31 Bil

48.43 Bil

53.18 Bil

46.59 Bil

42.29 Bil

42.45 Bil

44.66 Bil

40.67 Bil

39.59 Bil

41.58 Bil

45.66 Bil

39.14 Bil

40.51 Bil

41.34 Bil

46.97 Bil

42.43 Bil

41.41 Bil

42.62 Bil

45.00 Bil

40.57 Bil

39.80 Bil

39.74 Bil

41.65 Bil

37.32 Bil

36.72 Bil

37.39 Bil

42.46 Bil

40.31 Bil

40.57 Bil

41.98 Bil

43.88 Bil

40.04 Bil

39.44 Bil

39.14 Bil

43.16 Bil

42.88 Bil

43.45 Bil

39.80 Bil

42.36 Bil

38.80 Bil

37.01 Bil

37.57 Bil

40.42 Bil

38.19 Bil

38.64 Bil

37.32 Bil

40.70 Bil

39.38 Bil

38.94 Bil

38.85 Bil

40.69 Bil

37.64 Bil

41.70 Bil

41.03 Bil

41.34 Bil

40.15 Bil

38.90 Bil

39.17 Bil

39.20 Bil

40.25 Bil

40.87 Bil

39.75 Bil

39.69 Bil

40.14 Bil

38.15 Bil

38.44 Bil

40.97 Bil

37.85 Bil

35.52 Bil

37.66 Bil

38.92 Bil

36.53 Bil

34.94 Bil

34.87 Bil

35.88 Bil

35.34 Bil

31.02 Bil

27.75 Bil

Long Term InvestmentsN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Property Plant and Equipment13.82 Bil13.88 Bil13.36 Bil13.60 Bil14.00 Bil14.03 Bil13.87 Bil13.95 Bil13.88 Bil13.89 Bil14.24 Bil14.21 Bil14.10 Bil14.01 Bil13.53 Bil13.84 Bil14.17 Bil14.19 Bil13.95 Bil13.73 Bil14.31 Bil14.66 Bil15.39 Bil15.47 Bil15.08 Bil14.84 Bil14.48 Bil14.41 Bil14.44 Bil14.06 Bil13.96 Bil13.71 Bil13.76 Bil14.04 Bil14.21 Bil14.71 Bil15.18 Bil14.61 Bil14.57 Bil14.61 Bil14.69 Bil14.49 Bil14.56 Bil14.36 Bil14.44 Bil14.45 Bil14.71 Bil16.63 Bil16.50 Bil16.82 Bil16.61 Bil16.51 Bil16.71 Bil16.33 Bil16.63 Bil16.96 Bil17.59 Bil17.46 Bil17.25 Bil18.87 Bil19.63 Bil19.01 Bil18.45 Bil18.22 Bil18.35 Bil17.92 Bil17.65 Bil17.06 Bil17.41 Bil16.68 Bil16.34 Bil16.21 Bil16.58 Bil16.43 Bil16.84 Bil16.82 Bil16.66 Bil16.34 Bil16.74 Bil17.28 Bil17.52 Bil18.77 Bil19.52 Bil21.03 Bil21.60 Bil25.26 Bil26.97 Bil26.64 Bil27.58 Bil26.88 Bil25.94 Bil26.01 Bil27.24 Bil26.46 Bil25.60 Bil24.94 Bil24.94 Bil22.05 Bil22.92 Bil21.27 Bil
Goodwill31.18 Bil30.88 Bil28.85 Bil29.03 Bil29.25 Bil28.27 Bil27.74 Bil27.47 Bil26.21 Bil24.91 Bil25.61 Bil25.41 Bil25.14 Bil22.70 Bil20.54 Bil20.89 Bil20.19 Bil19.27 Bil18.74 Bil18.07 Bil18.23 Bil18.86 Bil19.62 Bil18.62 Bil14.29 Bil13.84 Bil13.20 Bil13.10 Bil12.85 Bil10.34 Bil10.32 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Other Intangible Assets3.87 Bil4.00 BilN/A3.60 BilN/A3.56 Bil3.66 Bil3.64 Bil3.39 Bil3.03 BilN/AN/AN/A3.05 Bil2.53 Bil2.62 Bil2.51 Bil2.44 Bil2.58 Bil2.72 Bil2.88 Bil3.05 Bil3.28 Bil3.12 Bil2.11 Bil2.16 Bil2.09 Bil2.16 Bil2.20 Bil1.60 Bil1.66 Bil11.84 Bil11.10 Bil11.06 Bil10.97 Bil10.33 Bil10.23 Bil8.17 Bil8.06 Bil7.37 Bil7.50 Bil7.33 Bil7.04 Bil6.39 Bil4.68 Bil1.72 Bil1.73 Bil1.79 Bil1.28 BilN/AN/AN/A848.00 MilN/AN/AN/A1.05 BilN/AN/AN/A945.00 MilN/AN/AN/A950.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A646.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Accumulated Depreciation-26.65 Bil-26.93 Bil-26.20 Bil-26.46 Bil-26.51 Bil-26.69 Bil-26.29 Bil-26.50 Bil-26.24 Bil-26.25 Bil-26.89 Bil-26.56 Bil-26.19 Bil-25.93 Bil-24.76 Bil-25.18 Bil-25.43 Bil-25.60 Bil-24.72 Bil-23.87 Bil-24.14 Bil-24.35 Bil-24.93 Bil-24.54 Bil-23.50 Bil-23.48 Bil-22.65 Bil-22.31 Bil-22.08 Bil-21.59 Bil-21.27 Bil-20.67 Bil-20.51 Bil-20.29 Bil-20.44 Bil-20.80 Bil-21.21 Bil-22.55 Bil-22.24 Bil-22.58 Bil-22.43 Bil-22.23 Bil-22.15 Bil-21.90 Bil-21.64 Bil-21.61 Bil-21.67 Bil-22.75 Bil-21.87 Bil-22.26 Bil-21.73 Bil-21.85 Bil-21.74 Bil-21.76 Bil-21.87 Bil-22.16 Bil-22.03 Bil-23.35 Bil-22.76 Bil-25.03 Bil-25.24 Bil-24.78 Bil-23.98 Bil-23.87 Bil-23.79 Bil-24.11 Bil-24.38 Bil-23.95 Bil-24.49 Bil-25.44 Bil-26.47 Bil-27.03 Bil-27.40 Bil-28.04 Bil-28.76 Bil-28.78 Bil-28.16 Bil-31.10 Bil-31.02 Bil-31.04 Bil-29.98 Bil-32.74 Bil-32.51 Bil-31.93 Bil-31.19 Bil-31.48 Bil-28.82 Bil-27.67 Bil-28.10 Bil-26.97 Bil-25.62 Bil-25.44 Bil-26.42 Bil-26.03 Bil-24.82 Bil-24.24 Bil-23.47 Bil-21.46 Bil-20.08 Bil-16.85 Bil
Other AssestsN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

Total Assets

126.22 Bil

117.85 Bil

115.15 Bil

117.26 Bil

119.21 Bil

115.78 Bil

113.83 Bil

115.35 Bil

116.43 Bil

110.16 Bil

113.47 Bil

112.96 Bil

113.45 Bil

107.17 Bil

103.42 Bil

105.21 Bil

109.02 Bil

103.68 Bil

103.66 Bil

101.94 Bil

109.52 Bil

115.91 Bil

120.93 Bil

121.82 Bil

120.43 Bil

108.61 Bil

102.55 Bil

101.62 Bil

103.23 Bil

104.16 Bil

103.38 Bil

102.47 Bil

105.75 Bil

101.01 Bil

103.39 Bil

104.90 Bil

109.18 Bil

100.68 Bil

99.58 Bil

101.83 Bil

104.46 Bil

97.19 Bil

96.94 Bil

95.72 Bil

96.48 Bil

83.96 Bil

84.21 Bil

83.06 Bil

88.31 Bil

85.09 Bil

83.94 Bil

84.79 Bil

88.35 Bil

83.88 Bil

82.95 Bil

82.76 Bil

87.50 Bil

85.38 Bil

83.35 Bil

81.75 Bil

86.10 Bil

79.72 Bil

77.11 Bil

77.94 Bil

81.50 Bil

78.29 Bil

78.82 Bil

76.53 Bil

81.13 Bil

78.00 Bil

77.47 Bil

77.77 Bil

80.29 Bil

77.50 Bil

81.60 Bil

80.88 Bil

81.09 Bil

79.07 Bil

78.60 Bil

79.87 Bil

81.11 Bil

84.22 Bil

86.14 Bil

85.71 Bil

86.71 Bil

91.02 Bil

89.05 Bil

88.16 Bil

92.47 Bil

87.32 Bil

81.57 Bil

83.93 Bil

87.57 Bil

81.81 Bil

78.96 Bil

77.23 Bil

77.73 Bil

73.04 Bil

63.69 Bil

57.81 Bil

Liabilites
Current Liabilites

Accounts Payable

7.46 Bil6.26 Bil6.82 Bil7.20 Bil7.95 Bil7.09 Bil7.48 Bil7.42 Bil8.52 Bil7.09 Bil7.11 Bil6.75 Bil7.80 Bil7.08 Bil7.23 Bil6.35 Bil7.44 Bil6.15 Bil5.87 Bil5.88 Bil7.01 Bil6.77 Bil7.53 Bil7.33 Bil8.05 Bil6.73 Bil6.65 Bil6.86 Bil7.96 Bil22.25 Bil22.40 Bil22.21 Bil7.35 Bil22.02 Bil22.23 Bil23.66 Bil9.44 Bil22.45 Bil22.54 Bil22.75 Bil8.46 Bil22.18 Bil22.01 Bil21.35 Bil7.63 Bil18.44 Bil19.40 Bil17.61 Bil7.05 Bil18.38 Bil17.50 Bil17.82 Bil8.19 Bil18.32 Bil17.86 Bil17.89 Bil6.40 Bil19.90 Bil17.85 Bil16.79 Bil6.25 Bil16.49 Bil15.02 Bil15.36 Bil5.22 Bil15.83 Bil16.04 Bil15.78 Bil4.77 Bil15.49 Bil14.88 Bil15.86 Bil4.51 Bil15.13 Bil15.17 Bil15.85 Bil3.78 Bil16.56 Bil17.06 Bil18.44 Bil3.40 Bil17.70 Bil19.40 Bil18.06 Bil3.15 Bil14.33 Bil14.76 Bil15.80 Bil3.51 Bil12.39 Bil12.37 Bil12.83 Bil3.37 Bil12.02 Bil11.82 Bil11.84 Bil3.17 BilN/AN/AN/A

Accrued Expenses

607.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

Other Current Liabilities

N/AN/AN/A-2.00 MilN/AN/AN/AN/AN/AN/AN/A-1,000,000.00N/AN/AN/AN/A4.50 Bil4.31 Bil3.90 BilN/A4.62 Bil6.92 Bil7.12 Bil6.85 Bil8.32 Bil6.96 Bil6.14 Bil5.71 Bil9.27 Bil4.13 Bil3.82 Bil3.90 Bil8.04 Bil3.90 Bil3.83 Bil3.84 Bil8.53 Bil4.30 BilN/A5.07 Bil9.15 Bil4.48 Bil4.63 Bil4.67 Bil9.20 Bil3.83 Bil3.62 Bil4.24 Bil8.44 Bil3.59 Bil3.92 Bil4.17 Bil13.14 Bil3.80 Bil3.69 Bil3.88 Bil8.63 Bil3.78 Bil3.40 Bil2.78 Bil6.66 Bil1.79 Bil1.76 Bil1.97 Bil5.42 Bil2.24 Bil2.49 Bil2.22 Bil9.62 Bil2.12 Bil2.17 Bil2.13 Bil9.02 Bil2.81 Bil2.09 Bil1.94 Bil7.95 Bil1.48 Bil1.21 Bil997.00 Mil16.06 Bil947.00 Mil1.24 Bil904.00 Mil17.12 Bil1.39 Bil1.28 Bil1.30 Bil16.40 Bil834.00 Mil1.15 Bil1.41 Bil14.31 Bil1.86 Bil2.36 Bil1.95 Bil12.64 Bil12.53 BilN/AN/A

Total Current Liabilities

40.15 Bil

39.22 Bil

41.04 Bil

42.12 Bil

43.63 Bil

39.50 Bil

38.90 Bil

38.21 Bil

42.12 Bil

36.03 Bil

39.84 Bil

40.39 Bil

40.56 Bil

35.44 Bil

34.99 Bil

34.58 Bil

36.00 Bil

32.96 Bil

36.43 Bil

37.43 Bil

42.44 Bil

44.75 Bil

44.68 Bil

47.05 Bil

44.31 Bil

45.01 Bil

48.08 Bil

36.76 Bil

40.09 Bil

34.93 Bil

34.12 Bil

33.27 Bil

35.15 Bil

29.96 Bil

32.20 Bil

33.82 Bil

39.80 Bil

35.17 Bil

34.36 Bil

35.39 Bil

37.90 Bil

32.60 Bil

31.51 Bil

31.79 Bil

34.55 Bil

30.24 Bil

32.60 Bil

30.08 Bil

35.12 Bil

32.88 Bil

29.95 Bil

32.90 Bil

36.41 Bil

32.81 Bil

33.86 Bil

35.61 Bil

39.58 Bil

37.78 Bil

35.96 Bil

33.28 Bil

36.83 Bil

31.51 Bil

30.05 Bil

29.99 Bil

33.51 Bil

30.59 Bil

32.56 Bil

31.24 Bil

34.00 Bil

31.07 Bil

30.63 Bil

30.33 Bil

31.65 Bil

29.02 Bil

28.53 Bil

27.89 Bil

29.23 Bil

28.28 Bil

28.63 Bil

31.38 Bil

33.15 Bil

34.80 Bil

37.79 Bil

36.37 Bil

36.74 Bil

31.22 Bil

29.60 Bil

31.08 Bil

33.62 Bil

26.91 Bil

22.29 Bil

23.02 Bil

25.28 Bil

22.46 Bil

21.29 Bil

21.13 Bil

21.70 Bil

17.39 Bil

13.38 Bil

12.74 Bil

Total Long Term Debt32.86 Bil28.48 Bil26.29 Bil24.67 Bil24.09 Bil24.33 Bil24.77 Bil25.76 Bil22.86 Bil24.09 Bil21.92 Bil21.75 Bil21.85 Bil21.90 Bil21.02 Bil21.31 Bil21.93 Bil20.58 Bil20.87 Bil21.11 Bil22.69 Bil18.23 Bil21.52 Bil19.95 Bil23.04 Bil18.78 Bil14.18 Bil14.29 Bil13.78 Bil13.44 Bil13.87 Bil15.33 Bil15.43 Bil17.37 Bil17.58 Bil17.08 Bil14.83 Bil13.52 Bil14.42 Bil16.10 Bil16.99 Bil17.09 Bil18.97 Bil20.04 Bil19.99 Bil17.77 Bil16.27 Bil16.67 Bil15.96 Bil17.65 Bil18.77 Bil17.92 Bil18.37 Bil18.68 Bil16.86 Bil14.30 Bil14.12 Bil13.81 Bil14.33 Bil16.29 Bil15.51 Bil15.24 Bil14.59 Bil15.03 Bil13.70 Bil13.62 Bil11.68 Bil10.40 Bil9.87 Bil9.67 Bil9.48 Bil9.60 Bil10.06 Bil10.44 Bil11.75 Bil12.52 Bil12.55 Bil14.08 Bil14.89 Bil14.94 Bil15.25 Bil15.39 Bil14.56 Bil12.40 Bil12.85 Bil14.55 Bil13.74 Bil12.89 Bil13.23 Bil12.64 Bil11.99 Bil12.13 Bil11.94 Bil11.17 Bil11.01 Bil10.70 Bil10.83 Bil8.52 Bil3.86 Bil4.17 Bil
Capital Lease ObligationsN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Minority Interest137.00 Mil131.00 Mil127.00 Mil122.00 Mil124.00 Mil125.00 Mil92.00 Mil82.00 Mil97.00 Mil87.00 Mil84.00 Mil104.00 Mil126.00 Mil121.00 Mil117.00 Mil116.00 Mil118.00 Mil98.00 Mil94.00 Mil92.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Other Non-Current Liabilities63.28 Bil58.75 Bil56.36 Bil56.04 Bil56.73 Bil54.74 Bil54.46 Bil56.44 Bil54.17 Bil51.84 Bil50.50 Bil49.90 Bil49.84 Bil49.49 Bil47.37 Bil48.60 Bil50.38 Bil52.32 Bil51.85 Bil50.92 Bil53.62 Bil43.64 Bil47.98 Bil46.05 Bil47.65 Bil43.05 Bil37.71 Bil37.05 Bil34.64 Bil34.98 Bil35.71 Bil36.47 Bil37.50 Bil40.81 Bil41.07 Bil41.16 Bil39.64 Bil35.81 Bil36.40 Bil38.26 Bil38.69 Bil37.27 Bil38.85 Bil39.36 Bil39.15 Bil31.63 Bil30.22 Bil29.92 Bil29.58 Bil30.24 Bil31.40 Bil30.42 Bil31.32 Bil31.52 Bil29.91 Bil27.64 Bil27.41 Bil27.53 Bil28.23 Bil30.16 Bil29.84 Bil29.57 Bil28.49 Bil29.09 Bil28.18 Bil27.95 Bil26.15 Bil25.34 Bil25.50 Bil25.56 Bil25.32 Bil25.61 Bil26.22 Bil26.82 Bil28.23 Bil28.90 Bil28.45 Bil28.33 Bil28.41 Bil27.92 Bil28.23 Bil29.32 Bil28.54 Bil22.13 Bil22.34 Bil24.37 Bil22.90 Bil21.51 Bil21.84 Bil22.22 Bil21.32 Bil21.71 Bil19.46 Bil18.83 Bil18.12 Bil17.48 Bil17.53 Bil16.14 Bil12.05 Bil10.70 Bil

Total Liabilities

103.43 Bil

97.97 Bil

97.40 Bil

98.17 Bil

100.35 Bil

94.24 Bil

93.36 Bil

94.65 Bil

96.30 Bil

87.87 Bil

90.35 Bil

90.29 Bil

90.41 Bil

84.94 Bil

82.36 Bil

83.18 Bil

86.39 Bil

85.28 Bil

88.28 Bil

88.34 Bil

96.06 Bil

88.39 Bil

92.66 Bil

93.10 Bil

91.96 Bil

88.06 Bil

85.79 Bil

73.81 Bil

74.73 Bil

69.91 Bil

69.83 Bil

69.74 Bil

72.65 Bil

70.77 Bil

73.26 Bil

74.98 Bil

79.44 Bil

70.97 Bil

70.75 Bil

73.64 Bil

76.59 Bil

69.86 Bil

70.37 Bil

71.15 Bil

73.70 Bil

61.86 Bil

62.82 Bil

60.01 Bil

64.70 Bil

63.12 Bil

61.35 Bil

63.32 Bil

67.73 Bil

64.33 Bil

63.78 Bil

63.25 Bil

66.98 Bil

65.31 Bil

64.19 Bil

63.45 Bil

66.67 Bil

61.08 Bil

58.54 Bil

59.08 Bil

61.68 Bil

58.54 Bil

58.71 Bil

56.58 Bil

59.50 Bil

56.63 Bil

55.95 Bil

55.95 Bil

57.87 Bil

55.84 Bil

56.76 Bil

56.79 Bil

57.68 Bil

56.61 Bil

57.03 Bil

59.30 Bil

61.38 Bil

64.11 Bil

66.33 Bil

58.49 Bil

59.08 Bil

55.58 Bil

52.50 Bil

52.59 Bil

55.47 Bil

49.13 Bil

43.61 Bil

44.73 Bil

44.74 Bil

41.28 Bil

39.41 Bil

38.61 Bil

39.23 Bil

33.53 Bil

25.43 Bil

23.44 Bil

Stockholders' Equity
Redeemable Preferred StockN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Preferred StockN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil252.00 Mil252.00 Mil252.00 Mil252.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil255.00 Mil1.08 Bil1.09 Bil1.09 Bil1.09 Bil1.09 Bil1.09 Bil1.09 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Common Stock51.59 Bil51.20 Bil50.89 Bil50.52 Bil50.11 Bil49.60 Bil49.16 Bil48.80 Bil48.13 Bil47.56 Bil46.98 Bil46.28 Bil45.42 Bil44.33 Bil43.52 Bil42.67 Bil41.81 Bil40.48 Bil39.77 Bil39.43 Bil39.13 Bil38.87 Bil37.88 Bil36.25 Bil35.19 Bil34.71 Bil33.37 Bil32.26 Bil31.27 BilN/A29.82 Bil29.43 BilN/A28.19 Bil27.73 Bil27.30 BilN/A17.69 Bil17.41 Bil16.95 Bil16.27 Bil15.67 Bil15.41 Bil15.26 Bil14.86 Bil14.57 Bil14.52 Bil14.44 Bil14.25 Bil13.85 Bil13.70 Bil12.94 Bil12.40 Bil12.90 Bil12.57 Bil12.45 Bil11.76 Bil11.85 Bil11.64 Bil10.33 Bil10.12 Bil9.80 Bil9.11 Bil8.79 Bil8.60 Bil8.76 Bil8.29 Bil7.91 Bil7.75 Bil8.00 Bil7.92 Bil7.82 Bil7.49 Bil7.02 Bil7.20 Bil7.28 Bil7.34 Bil7.27 Bil7.15 Bil7.06 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Retained Earnings130.04 Bil124.89 Bil121.88 Bil119.71 Bil117.64 Bil112.77 Bil109.93 Bil107.04 Bil104.86 Bil100.27 Bil97.33 Bil94.59 Bil92.53 Bil88.10 Bil85.32 Bil82.78 Bil80.90 Bil76.81 Bil74.33 Bil71.97 Bil70.35 Bil66.60 Bil64.46 Bil62.38 Bil60.64 Bil57.30 Bil55.50 Bil53.88 Bil52.43 Bil49.40 Bil47.65 Bil46.10 Bil44.73 Bil41.90 Bil40.72 Bil39.22 Bil44.53 Bil41.83 Bil40.31 Bil38.73 Bil37.53 Bil35.20 Bil33.70 Bil32.31 Bil31.56 Bil31.65 Bil30.74 Bil31.04 Bil30.14 Bil28.12 Bil26.82 Bil25.16 Bil23.78 Bil21.43 Bil19.75 Bil18.09 Bil16.88 Bil15.07 Bil13.54 Bil11.38 Bil10.14 Bil14.31 Bil13.04 Bil11.82 Bil11.01 Bil14.57 Bil13.41 Bil12.19 Bil11.19 Bil14.41 Bil13.33 Bil12.23 Bil11.63 Bil12.34 Bil13.48 Bil12.98 Bil12.35 Bil11.30 Bil10.76 Bil10.23 Bil10.01 Bil9.91 Bil10.14 Bil18.52 Bil19.12 Bil25.33 Bil26.86 Bil26.86 Bil27.34 Bil29.54 Bil30.13 Bil30.79 Bil33.23 Bil31.51 Bil31.29 Bil30.74 Bil30.48 Bil31.19 Bil29.02 Bil27.83 Bil
Treasury Stock137.24 Bil131.24 Bil129.24 Bil125.68 Bil123.13 Bil120.12 Bil117.12 Bil114.02 Bil110.96 Bil107.43 Bil104.07 Bil100.08 Bil96.16 Bil92.71 Bil89.28 Bil85.24 Bil81.24 Bil78.41 Bil77.68 Bil76.15 Bil74.17 Bil73.57 Bil71.07 Bil66.62 Bil63.95 Bil63.94 Bil64.13 Bil49.73 Bil46.30 Bil45.10 Bil43.57 Bil41.04 Bil38.55 Bil37.64 Bil35.99 Bil34.43 Bil31.07 Bil28.25 Bil26.99 Bil25.71 Bil24.03 Bil21.07 Bil19.94 Bil19.92 Bil20.21 Bil23.32 Bil23.07 Bil21.55 Bil20.11 Bil19.44 Bil17.90 Bil16.72 Bil15.51 Bil14.86 Bil13.51 Bil11.92 Bil9.54 Bil7.73 Bil6.43 Bil4.00 Bil1.99 Bil6.64 Bil3.66 Bil2.80 Bil946.00 Mil5.23 Bil3.61 Bil2.13 Bil135.00 Mil3.94 Bil2.70 Bil1.35 Bil41.00 Mil1.14 BilN/AN/A34.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Additional Paid-In CapitalN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A30.26 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Other Stockholder EquityN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A-7.07 BilN/AN/AN/A-11.83 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A108.00 Mil122.00 Mil248.00 Mil178.00 Mil168.00 Mil145.00 Mil155.00 Mil108.00 Mil57.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

Total Stockholder Equity

22.79 Bil

19.88 Bil

17.76 Bil

19.09 Bil

18.86 Bil

21.54 Bil

20.47 Bil

20.70 Bil

20.14 Bil

22.29 Bil

23.13 Bil

22.67 Bil

23.05 Bil

22.24 Bil

21.06 Bil

22.03 Bil

22.64 Bil

18.40 Bil

15.38 Bil

13.60 Bil

13.47 Bil

27.52 Bil

28.26 Bil

28.73 Bil

28.47 Bil

20.55 Bil

16.76 Bil

27.81 Bil

28.51 Bil

34.25 Bil

33.55 Bil

32.73 Bil

33.10 Bil

30.24 Bil

30.13 Bil

29.92 Bil

29.75 Bil

29.70 Bil

28.83 Bil

28.19 Bil

27.86 Bil

27.33 Bil

26.57 Bil

24.57 Bil

22.78 Bil

22.09 Bil

21.40 Bil

23.05 Bil

23.61 Bil

21.98 Bil

22.59 Bil

21.47 Bil

20.62 Bil

19.55 Bil

19.17 Bil

19.52 Bil

20.51 Bil

20.07 Bil

19.16 Bil

18.31 Bil

19.43 Bil

18.64 Bil

18.58 Bil

18.87 Bil

19.82 Bil

19.76 Bil

20.11 Bil

19.95 Bil

21.63 Bil

21.37 Bil

21.53 Bil

21.82 Bil

22.42 Bil

21.66 Bil

24.85 Bil

24.09 Bil

23.41 Bil

22.46 Bil

21.57 Bil

20.57 Bil

19.74 Bil

20.10 Bil

19.81 Bil

27.22 Bil

27.62 Bil

35.43 Bil

36.55 Bil

35.57 Bil

37.01 Bil

38.19 Bil

37.97 Bil

39.20 Bil

42.83 Bil

40.53 Bil

39.55 Bil

38.62 Bil

38.51 Bil

39.51 Bil

38.26 Bil

34.37 Bil

Net Tangible Assets

-8.39 Bil

-11.01 Bil

-11.09 Bil

-9.93 Bil

-10.39 Bil

-6.73 Bil

-7.26 Bil

-6.77 Bil

-6.08 Bil

-2.62 Bil

-2.48 Bil

-2.74 Bil

-2.09 Bil

-465.00 Mil

515.00 Mil

1.14 Bil

2.45 Bil

-876.00 Mil

-3.36 Bil

-4.47 Bil

-4.76 Bil

8.66 Bil

8.64 Bil

10.10 Bil

14.19 Bil

6.70 Bil

3.56 Bil

14.71 Bil

15.65 Bil

23.91 Bil

23.23 Bil

20.90 Bil

21.99 Bil

19.17 Bil

19.16 Bil

19.59 Bil

19.52 Bil

21.53 Bil

20.78 Bil

20.81 Bil

20.37 Bil

20.00 Bil

19.53 Bil

18.18 Bil

18.11 Bil

20.38 Bil

19.67 Bil

21.27 Bil

22.34 Bil

21.98 Bil

22.59 Bil

21.47 Bil

19.78 Bil

19.55 Bil

19.17 Bil

19.52 Bil

19.47 Bil

20.07 Bil

19.16 Bil

18.31 Bil

18.49 Bil

18.64 Bil

18.58 Bil

18.87 Bil

18.87 Bil

19.76 Bil

20.11 Bil

19.95 Bil

21.63 Bil

21.37 Bil

21.53 Bil

21.82 Bil

22.42 Bil

21.66 Bil

24.85 Bil

24.09 Bil

23.41 Bil

22.46 Bil

21.57 Bil

20.57 Bil

19.09 Bil

20.10 Bil

19.81 Bil

27.22 Bil

27.62 Bil

35.43 Bil

36.55 Bil

35.57 Bil

37.01 Bil

38.19 Bil

37.97 Bil

39.20 Bil

42.83 Bil

40.53 Bil

39.55 Bil

38.62 Bil

38.51 Bil

39.51 Bil

38.26 Bil

34.37 Bil

Other Balance Sheet Information
Current Accrued Expenses8.64 Bil8.85 Bil9.44 Bil8.55 Bil9.59 Bil9.70 Bil9.26 Bil9.05 Bil9.63 Bil9.25 Bil9.85 Bil9.78 Bil10.18 Bil9.40 Bil8.56 Bil8.99 Bil5.22 Bil5.70 Bil5.56 Bil9.24 Bil6.58 Bil9.75 Bil10.80 Bil10.37 Bil5.90 Bil5.95 Bil5.39 Bil5.15 Bil5.37 BilN/AN/AN/A5.23 BilN/AN/AN/A6.55 BilN/AN/AN/A7.16 BilN/AN/AN/A6.41 BilN/AN/AN/A4.22 BilN/AN/AN/A4.87 BilN/AN/AN/A5.79 BilN/AN/AN/A5.90 BilN/AN/AN/A6.19 BilN/AN/AN/A6.66 BilN/AN/AN/A6.55 BilN/AN/AN/A7.93 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Gains Losses Not Affecting Retained Earnings-21.60 Bil-24.97 Bil-25.77 Bil-25.47 Bil-25.76 Bil-20.72 Bil-21.50 Bil-21.12 Bil-21.89 Bil-18.10 Bil-17.11 Bil-18.12 Bil-18.74 Bil-17.48 Bil-18.51 Bil-18.18 Bil-18.83 Bil-20.49 Bil-21.04 Bil-21.65 Bil-21.85 Bil-4.38 Bil-3.01 Bil-3.28 Bil-3.41 Bil-7.51 Bil-8.00 Bil-8.61 Bil-8.90 Bil-315.00 Mil-354.00 Mil-1.76 Bil-2.02 Bil-2.21 Bil-2.32 Bil-2.16 Bil-2.06 Bil-1.56 Bil-1.90 Bil-1.79 Bil-1.90 Bil-2.48 Bil-2.60 Bil-3.08 Bil-3.42 Bil-811.00 Mil-793.00 Mil-881.00 Mil-662.00 Mil-547.00 Mil-285.00 Mil-163.00 Mil-295.00 Mil-160.00 Mil112.00 Mil659.00 Mil1.16 Bil630.00 Mil161.00 Mil347.00 Mil911.00 Mil911.00 Mil-160.00 Mil812.00 Mil899.00 Mil1.40 Bil1.76 Bil1.72 Bil2.57 Bil2.65 Bil2.72 Bil2.88 Bil3.09 Bil3.18 Bil3.92 Bil3.58 Bil2.67 Bil2.80 Bil2.57 Bil2.19 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Capital Stock51.59 Bil51.20 Bil50.89 Bil50.52 Bil50.11 Bil49.60 Bil49.16 Bil48.80 Bil48.13 Bil47.56 Bil46.98 Bil46.28 Bil45.42 Bil44.33 Bil43.52 Bil42.67 Bil41.81 Bil40.48 Bil39.77 Bil39.43 Bil39.13 Bil38.87 Bil37.88 Bil36.25 Bil35.19 Bil34.71 Bil33.37 Bil32.26 Bil31.27 BilN/A29.82 Bil29.43 Bil28.93 Bil28.19 Bil27.73 Bil27.30 Bil18.36 Bil17.69 Bil17.41 Bil16.95 Bil16.27 Bil15.67 Bil15.41 Bil15.26 Bil14.86 Bil14.57 Bil14.52 Bil14.44 Bil14.25 Bil13.85 Bil13.95 Bil13.19 Bil12.65 Bil13.14 Bil12.82 Bil12.70 Bil12.01 Bil12.10 Bil11.89 Bil10.58 Bil10.37 Bil10.06 Bil9.36 Bil9.04 Bil8.85 Bil9.01 Bil8.54 Bil8.16 Bil8.01 Bil8.25 Bil8.17 Bil8.07 Bil7.74 Bil7.28 Bil7.45 Bil7.53 Bil8.42 Bil8.36 Bil8.24 Bil8.15 Bil1.09 Bil1.09 Bil1.09 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Common Stock Equity22.79 Bil19.88 Bil17.76 Bil19.09 Bil18.86 Bil21.54 Bil20.47 Bil20.70 Bil20.14 Bil22.29 Bil23.13 Bil22.67 Bil23.05 Bil22.24 Bil21.06 Bil22.03 Bil22.64 Bil18.40 Bil15.38 Bil13.60 Bil13.47 Bil27.52 Bil28.26 Bil28.73 Bil28.47 Bil20.55 Bil16.76 Bil27.81 Bil28.51 Bil34.25 Bil33.55 Bil32.73 Bil33.10 Bil30.24 Bil30.13 Bil29.92 Bil29.75 Bil29.70 Bil28.83 Bil28.19 Bil27.86 Bil27.33 Bil26.57 Bil24.57 Bil22.78 Bil22.09 Bil21.40 Bil23.05 Bil23.61 Bil21.98 Bil22.34 Bil21.22 Bil20.38 Bil19.30 Bil18.93 Bil19.27 Bil20.26 Bil19.82 Bil18.91 Bil18.06 Bil19.19 Bil18.38 Bil18.33 Bil18.61 Bil19.56 Bil19.50 Bil19.86 Bil19.70 Bil21.38 Bil21.12 Bil21.28 Bil21.57 Bil22.17 Bil21.41 Bil24.59 Bil23.83 Bil22.33 Bil21.37 Bil20.48 Bil19.48 Bil18.65 Bil19.01 Bil18.72 Bil27.22 Bil27.62 Bil35.43 Bil36.55 Bil35.57 Bil37.01 Bil38.19 Bil37.97 Bil39.20 Bil42.83 Bil40.53 Bil39.55 Bil38.62 Bil38.51 Bil39.51 Bil38.26 Bil34.37 Bil
Non Current Deferred Liabilities5.85 Bil4.09 Bil4.17 Bil4.41 Bil4.49 Bil4.26 Bil3.89 Bil3.90 Bil3.85 Bil3.63 Bil3.64 Bil3.72 Bil3.67 Bil3.49 Bil3.34 Bil3.46 Bil3.56 Bil3.35 Bil3.28 Bil3.23 Bil3.17 BilN/AN/AN/A1.06 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A1.83 BilN/AN/AN/A1.45 BilN/AN/AN/A1.59 BilN/AN/AN/A1.62 Bil1.34 Bil1.39 Bil1.34 Bil1.35 Bil1.41 Bil1.32 Bil1.49 Bil1.51 Bil1.44 Bil1.37 Bil1.36 Bil1.49 Bil1.34 Bil1.37 Bil1.45 Bil1.63 Bil1.80 Bil1.82 Bil1.85 Bil1.81 Bil1.68 Bil2.15 Bil2.00 Bil1.88 Bil1.96 Bil1.85 Bil1.83 Bil1.80 Bil2.06 Bil2.13 Bil2.21 Bil2.03 Bil2.61 Bil2.24 Bil2.08 Bil1.93 Bil3.27 Bil3.28 Bil3.51 Bil3.86 Bil3.90 Bil3.59 Bil3.42 Bil3.28 Bil4.62 Bil5.15 Bil4.52 Bil
Current Deferred Liabilities12.56 Bil11.66 Bil12.24 Bil12.97 Bil11.95 Bil11.23 Bil12.31 Bil13.27 Bil12.20 Bil11.25 Bil12.66 Bil12.82 Bil11.58 Bil10.50 Bil10.67 Bil11.46 Bil10.85 Bil9.70 Bil10.34 Bil10.41 Bil10.24 Bil9.56 Bil10.82 Bil11.08 Bil9.80 Bil8.83 Bil9.36 Bil9.38 Bil8.59 BilN/AN/AN/A7.32 BilN/AN/AN/A7.18 BilN/A4.32 BilN/A6.49 BilN/AN/AN/A5.28 BilN/AN/AN/A4.22 BilN/AN/AN/AN/AN/AN/AN/A4.53 BilN/AN/AN/A4.12 BilN/AN/AN/A3.45 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Current Deferred Revenue12.56 Bil11.66 Bil12.24 Bil12.97 Bil11.95 Bil11.23 Bil12.31 Bil13.27 Bil12.20 Bil11.25 Bil12.66 Bil12.82 Bil11.58 Bil10.50 Bil10.67 Bil11.46 Bil10.85 Bil9.70 Bil10.34 Bil10.41 Bil10.24 Bil9.56 Bil10.82 Bil11.08 Bil9.80 Bil8.83 Bil9.36 Bil9.38 Bil8.59 BilN/AN/AN/A7.32 BilN/AN/AN/A7.18 BilN/AN/AN/A6.49 BilN/AN/AN/A5.28 BilN/AN/AN/A4.22 BilN/AN/AN/AN/AN/AN/AN/A4.53 BilN/AN/AN/A4.12 BilN/AN/AN/A3.45 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Non Current Deferred Revenue4.11 Bil4.09 Bil4.17 Bil4.41 Bil4.49 Bil4.26 Bil3.89 Bil3.90 Bil3.85 Bil3.63 Bil3.64 Bil3.72 Bil3.67 Bil3.49 Bil3.34 Bil3.46 Bil3.56 Bil3.35 Bil3.28 Bil3.23 Bil3.17 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Current Deferred Taxes Assets1.65 Bil1.75 Bil1.58 Bil1.59 Bil1.42 Bil1.52 Bil1.48 Bil1.62 Bil1.60 Bil1.25 Bil1.56 Bil1.70 Bil1.56 Bil1.60 Bil1.44 Bil1.57 Bil1.73 Bil1.83 Bil1.65 Bil1.41 Bil1.54 Bil1.78 Bil1.95 Bil2.07 Bil1.69 Bil1.97 Bil1.79 Bil1.75 Bil1.81 Bil1.40 Bil1.64 Bil1.78 Bil1.77 Bil1.56 Bil1.68 Bil1.95 Bil2.23 Bil2.51 Bil2.42 Bil2.58 Bil2.54 Bil2.44 Bil2.37 Bil2.42 Bil2.62 Bil2.32 Bil2.44 Bil2.33 Bil2.40 Bil2.39 Bil2.41 Bil2.35 Bil2.70 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Non Current Deferred Taxes Assets3.05 Bil3.68 Bil4.15 Bil4.23 Bil3.97 Bil2.56 Bil2.80 Bil3.10 Bil3.50 Bil2.57 Bil2.88 Bil3.08 Bil3.22 Bil2.95 Bil3.12 Bil3.54 Bil4.20 Bil6.34 Bil6.76 Bil6.52 Bil7.27 BilN/AN/AN/A1.51 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A4.29 BilN/AN/AN/A4.31 BilN/AN/AN/A2.40 BilN/AN/AN/A2.97 BilN/AN/AN/A2.65 BilN/AN/AN/A2.92 BilN/AN/AN/A3.16 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Goodwill And Other Intangible Assets35.06 Bil34.88 Bil32.26 Bil32.63 Bil33.03 Bil31.83 Bil31.39 Bil31.11 Bil29.61 Bil27.95 Bil28.81 Bil28.73 Bil28.62 Bil25.75 Bil23.07 Bil23.51 Bil22.70 Bil21.71 Bil21.32 Bil20.79 Bil21.10 Bil21.91 Bil22.90 Bil21.75 Bil16.39 Bil16.01 Bil15.29 Bil15.26 Bil15.06 Bil11.94 Bil11.98 Bil11.84 Bil11.10 Bil11.06 Bil10.97 Bil10.33 Bil10.23 Bil8.17 Bil8.06 Bil7.37 Bil7.50 Bil7.33 Bil7.04 Bil6.39 Bil4.68 Bil1.72 Bil1.73 Bil1.79 Bil1.28 BilN/AN/AN/A848.00 MilN/AN/AN/A1.05 BilN/AN/AN/A945.00 MilN/AN/AN/A950.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A646.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Gross PPE40.48 Bil40.81 Bil39.55 Bil40.06 Bil40.50 Bil40.72 Bil40.16 Bil40.44 Bil40.12 Bil40.14 Bil41.13 Bil40.77 Bil40.29 Bil39.94 Bil38.29 Bil39.02 Bil39.60 Bil39.79 Bil38.67 Bil37.59 Bil38.45 Bil39.01 Bil40.32 Bil40.01 Bil38.58 Bil38.32 Bil37.13 Bil36.72 Bil36.52 Bil35.65 Bil35.24 Bil34.38 Bil34.26 Bil34.33 Bil34.65 Bil35.51 Bil36.39 Bil37.16 Bil36.81 Bil37.19 Bil37.12 Bil36.72 Bil36.71 Bil36.26 Bil36.08 Bil36.06 Bil36.38 Bil39.38 Bil38.38 Bil39.08 Bil38.34 Bil38.37 Bil38.46 BilN/AN/AN/A39.62 BilN/AN/AN/AN/AN/AN/AN/A42.13 BilN/AN/AN/A41.89 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Land And Improvements706.00 MilN/AN/AN/A747.00 MilN/AN/AN/A786.00 MilN/AN/AN/A777.00 MilN/AN/AN/A737.00 MilN/AN/AN/A729.00 MilN/AN/AN/A701.00 MilN/AN/AN/A693.00 MilN/AN/AN/A684.00 MilN/AN/AN/A840.00 MilN/AN/AN/A865.00 MilN/AN/AN/A837.00 MilN/AN/AN/A859.00 MilN/AN/AN/A896.00 MilN/AN/AN/A1.03 BilN/AN/AN/AN/AN/AN/AN/A1.12 BilN/AN/AN/A1.21 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Leases1.92 BilN/AN/AN/A2.41 BilN/AN/AN/A2.96 BilN/AN/AN/A3.42 BilN/AN/AN/A3.66 BilN/AN/AN/A3.95 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Machinery Furniture Equipment28.17 BilN/AN/AN/A27.73 BilN/AN/AN/A26.84 BilN/AN/AN/A26.68 BilN/AN/AN/A25.89 BilN/AN/AN/A24.95 BilN/AN/AN/A29.39 Bil38.32 Bil37.13 Bil36.72 Bil23.91 BilN/A35.24 BilN/A21.76 BilN/AN/AN/A26.45 BilN/AN/AN/A27.00 BilN/AN/AN/A26.27 BilN/AN/AN/A27.44 BilN/AN/AN/A27.66 BilN/AN/AN/A28.20 BilN/AN/AN/AN/AN/AN/AN/A29.81 BilN/AN/AN/A28.61 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Other Non Current Assets12.76 Bil11.68 Bil11.83 Bil11.95 Bil12.81 Bil10.79 Bil10.80 Bil10.55 Bil10.78 Bil9.83 Bil10.42 Bil-2.00 Mil10.55 BilN/A1,000,000.002.00 MilN/AN/A1,000,000.00-1,000,000.00-1,000,000.0035.16 Bil36.33 Bil36.18 Bil34.27 Bil31.18 Bil30.49 Bil29.50 Bil29.08 Bil37.49 Bil37.84 Bil35.34 Bil35.23 Bil36.76 Bil37.70 Bil38.52 Bil36.81 Bil35.47 Bil35.55 Bil37.22 Bil32.99 Bil34.81 Bil35.54 Bil35.23 Bil31.40 Bil30.47 Bil31.05 Bil27.26 Bil25.68 Bil27.97 Bil26.76 Bil26.30 Bil23.94 Bil27.51 Bil26.88 Bil26.67 Bil23.05 Bil25.04 Bil22.64 Bil23.08 Bil20.24 Bil21.91 Bil21.65 Bil22.15 Bil18.62 Bil22.18 Bil22.53 Bil22.15 Bil23.03 Bil21.94 Bil22.20 Bil22.71 Bil23.02 Bil23.43 Bil23.06 Bil23.03 Bil23.09 Bil22.58 Bil22.97 Bil23.43 Bil23.74 Bil25.19 Bil25.76 Bil24.94 Bil25.42 Bil25.61 Bil23.93 Bil23.09 Bil23.93 Bil22.59 Bil20.12 Bil20.26 Bil21.41 Bil18.82 Bil18.42 Bil17.42 Bil16.92 Bil15.64 Bil9.75 Bil8.80 Bil
Payables12.09 Bil11.01 Bil11.53 Bil11.88 Bil12.90 Bil9.23 Bil9.67 Bil9.60 Bil11.83 Bil9.45 Bil9.48 Bil9.28 Bil12.02 Bil9.99 Bil10.13 Bil9.12 Bil11.26 Bil8.36 Bil8.13 Bil7.91 Bil9.76 Bil6.77 Bil7.53 Bil7.33 Bil8.05 Bil6.73 Bil6.65 Bil6.86 Bil7.96 Bil22.25 Bil22.40 Bil22.21 Bil7.35 Bil22.02 Bil22.23 Bil23.66 Bil9.44 Bil22.45 Bil22.54 Bil22.75 Bil8.46 Bil22.18 Bil22.01 Bil21.35 Bil7.63 Bil18.44 Bil19.40 Bil17.61 Bil7.05 Bil18.38 Bil17.50 Bil17.82 Bil8.19 Bil18.32 Bil17.86 Bil17.89 Bil6.40 Bil19.90 Bil17.85 Bil16.79 Bil6.25 Bil16.49 Bil15.02 Bil15.36 Bil5.22 Bil15.83 Bil16.04 Bil15.78 Bil4.77 Bil15.49 Bil14.88 Bil15.86 Bil4.51 Bil15.13 Bil15.17 Bil15.85 Bil3.78 Bil16.56 Bil17.06 Bil18.44 Bil3.40 Bil17.70 Bil19.40 Bil18.06 Bil3.15 Bil14.33 Bil14.76 Bil15.80 Bil3.51 Bil12.39 Bil12.37 Bil12.83 Bil3.37 Bil12.02 Bil11.82 Bil11.84 Bil3.17 BilN/AN/AN/A
Payables And Accrued Expenses20.74 Bil19.86 Bil20.97 Bil20.43 Bil22.49 Bil18.94 Bil18.92 Bil18.65 Bil21.46 Bil18.71 Bil19.33 Bil19.06 Bil22.20 Bil19.39 Bil18.69 Bil18.11 Bil16.49 Bil14.06 Bil13.69 Bil17.15 Bil16.34 Bil12.09 Bil14.04 Bil13.88 Bil13.96 Bil12.68 Bil12.05 Bil12.01 Bil13.34 Bil22.25 Bil22.40 Bil22.21 Bil12.58 Bil22.02 Bil22.23 Bil23.66 Bil15.99 Bil22.45 Bil22.54 Bil22.75 Bil15.62 Bil22.18 Bil22.01 Bil21.35 Bil14.04 Bil18.44 Bil19.40 Bil17.61 Bil11.27 Bil18.38 Bil17.50 Bil17.82 Bil13.06 Bil18.32 Bil17.86 Bil17.89 Bil12.19 Bil19.90 Bil17.85 Bil16.79 Bil12.15 Bil16.49 Bil15.02 Bil15.36 Bil11.41 Bil15.83 Bil16.04 Bil15.78 Bil11.42 Bil15.49 Bil14.88 Bil15.86 Bil11.06 Bil15.13 Bil15.17 Bil15.85 Bil11.71 Bil16.56 Bil17.06 Bil18.44 Bil3.40 Bil17.70 Bil19.40 Bil18.06 Bil3.15 Bil14.33 Bil14.76 Bil15.80 Bil3.51 Bil12.39 Bil12.37 Bil12.83 Bil3.37 Bil12.02 Bil11.82 Bil11.84 Bil3.17 BilN/AN/AN/A
Total Tax Payable4.63 Bil4.75 Bil4.71 Bil4.68 Bil4.95 Bil2.15 Bil2.18 Bil2.18 Bil3.31 Bil2.36 Bil2.36 Bil2.53 Bil4.22 Bil2.91 Bil2.90 Bil2.78 Bil3.83 Bil2.21 Bil2.26 Bil2.03 Bil2.74 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Total Capitalization55.65 Bil48.36 Bil44.05 Bil43.76 Bil42.95 Bil45.87 Bil45.24 Bil46.46 Bil43.00 Bil46.38 Bil45.04 Bil44.42 Bil44.89 Bil44.14 Bil42.08 Bil43.34 Bil44.57 Bil38.98 Bil36.25 Bil34.71 Bil36.15 Bil45.75 Bil49.79 Bil48.68 Bil51.51 Bil39.32 Bil30.94 Bil42.09 Bil42.29 Bil47.68 Bil47.42 Bil48.06 Bil48.52 Bil47.61 Bil47.71 Bil47.00 Bil44.58 Bil43.23 Bil43.25 Bil44.28 Bil44.85 Bil44.42 Bil45.55 Bil44.61 Bil42.77 Bil39.87 Bil37.67 Bil39.72 Bil39.58 Bil39.63 Bil41.36 Bil39.39 Bil39.00 Bil38.22 Bil36.03 Bil33.81 Bil34.64 Bil33.88 Bil33.49 Bil34.59 Bil34.94 Bil33.87 Bil33.17 Bil33.89 Bil33.51 Bil33.38 Bil31.78 Bil30.35 Bil31.50 Bil31.04 Bil31.01 Bil31.42 Bil32.48 Bil32.10 Bil36.60 Bil36.61 Bil35.96 Bil36.54 Bil36.46 Bil35.51 Bil34.98 Bil35.49 Bil34.38 Bil39.62 Bil40.48 Bil49.98 Bil50.29 Bil48.47 Bil50.24 Bil50.83 Bil49.96 Bil51.33 Bil54.78 Bil51.69 Bil50.56 Bil49.31 Bil49.33 Bil48.03 Bil42.12 Bil38.54 Bil
Total Non Current Assets74.87 Bil70.31 Bil67.24 Bil68.31 Bil69.78 Bil67.64 Bil66.44 Bil66.50 Bil65.51 Bil64.79 Bil66.54 Bil65.44 Bil65.34 Bil62.71 Bil58.53 Bil59.51 Bil60.09 Bil60.23 Bil59.22 Bil57.95 Bil60.52 Bil71.72 Bil74.62 Bil73.40 Bil67.25 Bil62.02 Bil60.26 Bil59.17 Bil58.57 Bil63.49 Bil63.79 Bil60.89 Bil60.09 Bil61.87 Bil62.88 Bil63.56 Bil62.21 Bil58.25 Bil58.17 Bil59.21 Bil59.46 Bil56.62 Bil57.14 Bil55.98 Bil54.83 Bil46.64 Bil47.49 Bil45.67 Bil45.85 Bil44.79 Bil43.37 Bil42.82 Bil44.47 Bil43.84 Bil43.51 Bil43.63 Bil44.34 Bil42.50 Bil39.90 Bil41.95 Bil43.74 Bil40.92 Bil40.10 Bil40.37 Bil41.08 Bil40.10 Bil40.18 Bil39.21 Bil40.44 Bil38.62 Bil38.54 Bil38.91 Bil39.60 Bil39.86 Bil39.90 Bil39.85 Bil39.75 Bil38.92 Bil39.71 Bil40.71 Bil41.91 Bil43.97 Bil45.28 Bil45.97 Bil47.01 Bil50.88 Bil50.90 Bil49.72 Bil51.50 Bil49.47 Bil46.06 Bil46.27 Bil48.65 Bil45.28 Bil44.02 Bil42.36 Bil41.86 Bil37.69 Bil32.67 Bil30.07 Bil
Other Non Current Liabilities7.46 Bil8.06 Bil7.81 Bil7.77 Bil7.61 Bil9.34 Bil9.17 Bil9.11 Bil9.00 Bil8.65 Bil8.85 Bil8.33 Bil8.23 Bil8.84 Bil8.30 Bil8.51 Bil8.82 Bil9.86 Bil9.14 Bil8.21 Bil8.31 Bil25.41 Bil26.46 Bil26.10 Bil23.55 Bil24.28 Bil23.53 Bil22.76 Bil20.86 Bil21.54 Bil21.84 Bil21.14 Bil22.07 Bil23.44 Bil23.48 Bil24.07 Bil24.81 Bil22.28 Bil21.97 Bil22.16 Bil19.87 Bil20.18 Bil19.88 Bil19.33 Bil17.72 Bil13.85 Bil13.95 Bil13.26 Bil12.02 Bil12.59 Bil12.63 Bil12.50 Bil11.33 Bil11.50 Bil11.66 Bil12.00 Bil11.93 Bil12.32 Bil12.57 Bil12.39 Bil12.82 Bil12.89 Bil12.52 Bil12.70 Bil12.99 Bil12.99 Bil13.11 Bil13.48 Bil14.01 Bil14.09 Bil14.02 Bil14.16 Bil14.35 Bil14.70 Bil14.33 Bil14.38 Bil14.02 Bil12.29 Bil11.66 Bil11.16 Bil11.18 Bil11.86 Bil11.84 Bil7.52 Bil7.46 Bil7.21 Bil6.92 Bil6.54 Bil6.69 Bil6.32 Bil6.05 Bil6.06 Bil3.66 Bil3.76 Bil3.51 Bil3.37 Bil3.42 Bil3.00 Bil3.04 Bil2.00 Bil
Invested Capital62.51 Bil56.06 Bil51.88 Bil52.49 Bil52.13 Bil55.21 Bil52.91 Bil52.75 Bil51.46 Bil52.45 Bil52.90 Bil52.93 Bil51.67 Bil49.69 Bil47.71 Bil48.35 Bil48.74 Bil43.86 Bil44.75 Bil44.58 Bil47.39 Bil61.93 Bil62.50 Bil63.91 Bil63.74 Bil55.87 Bil51.48 Bil51.76 Bil51.19 Bil56.24 Bil55.33 Bil55.22 Bil55.74 Bil51.66 Bil53.84 Bil53.33 Bil52.67 Bil51.65 Bil50.76 Bil51.85 Bil51.50 Bil50.35 Bil50.42 Bil50.38 Bil48.80 Bil47.84 Bil47.24 Bil47.96 Bil50.77 Bil50.54 Bil49.65 Bil50.05 Bil48.95 Bil48.67 Bil48.10 Bil47.41 Bil48.62 Bil47.72 Bil47.95 Bil48.05 Bil48.60 Bil46.86 Bil46.19 Bil46.31 Bil46.49 Bil45.64 Bil45.56 Bil43.34 Bil44.20 Bil44.25 Bil44.33 Bil43.51 Bil43.80 Bil42.92 Bil47.62 Bil46.46 Bil44.45 Bil45.69 Bil45.73 Bil46.36 Bil47.58 Bil50.55 Bil50.44 Bil57.02 Bil56.94 Bil65.49 Bil63.86 Bil62.44 Bil63.95 Bil64.51 Bil58.72 Bil60.11 Bil62.38 Bil60.27 Bil57.67 Bil56.65 Bil55.23 Bil52.89 Bil42.12 Bil38.54 Bil
Tangible Book Value-12.26 Bil-15.01 Bil-14.51 Bil-13.53 Bil-14.17 Bil-10.29 Bil-10.92 Bil-10.41 Bil-9.47 Bil-5.66 Bil-5.69 Bil-6.06 Bil-5.58 Bil-3.51 Bil-2.01 Bil-1.47 Bil-66.00 Mil-3.31 Bil-5.94 Bil-7.19 Bil-7.64 Bil5.61 Bil5.36 Bil6.98 Bil12.08 Bil4.54 Bil1.47 Bil12.55 Bil13.45 Bil22.31 Bil21.57 Bil20.90 Bil21.99 Bil19.17 Bil19.16 Bil19.59 Bil19.52 Bil21.53 Bil20.78 Bil20.81 Bil20.37 Bil20.00 Bil19.53 Bil18.18 Bil18.11 Bil20.38 Bil19.67 Bil21.27 Bil22.34 Bil21.98 Bil22.34 Bil21.22 Bil19.53 Bil19.30 Bil18.93 Bil19.27 Bil19.22 Bil19.82 Bil18.91 Bil18.06 Bil18.24 Bil18.38 Bil18.33 Bil18.61 Bil18.61 Bil19.50 Bil19.86 Bil19.70 Bil21.38 Bil21.12 Bil21.28 Bil21.57 Bil22.17 Bil21.41 Bil24.59 Bil23.83 Bil22.33 Bil21.37 Bil20.48 Bil19.48 Bil18.00 Bil19.01 Bil18.72 Bil27.22 Bil27.62 Bil35.43 Bil36.55 Bil35.57 Bil37.01 Bil38.19 Bil37.97 Bil39.20 Bil42.83 Bil40.53 Bil39.55 Bil38.62 Bil38.51 Bil39.51 Bil38.26 Bil34.37 Bil
Total Equity22.79 Bil19.88 Bil17.76 Bil19.09 Bil18.86 Bil21.54 Bil20.47 Bil20.70 Bil20.14 Bil22.29 Bil23.13 Bil22.67 Bil23.05 Bil22.24 Bil21.06 Bil22.03 Bil22.64 Bil18.40 Bil15.38 Bil13.60 Bil13.47 Bil27.52 Bil28.26 Bil28.73 Bil28.47 Bil20.55 Bil16.76 Bil27.81 Bil28.51 Bil34.25 Bil33.55 Bil32.73 Bil33.10 Bil30.24 Bil30.13 Bil29.92 Bil29.75 Bil29.70 Bil28.83 Bil28.19 Bil27.86 Bil27.33 Bil26.57 Bil24.57 Bil22.78 Bil22.09 Bil21.40 Bil23.05 Bil23.61 Bil21.98 Bil22.59 Bil21.47 Bil20.62 Bil19.55 Bil19.17 Bil19.52 Bil20.51 Bil20.07 Bil19.16 Bil18.31 Bil19.43 Bil18.64 Bil18.58 Bil18.87 Bil19.82 Bil19.76 Bil20.11 Bil19.95 Bil21.63 Bil21.37 Bil21.53 Bil21.82 Bil22.42 Bil21.66 Bil24.85 Bil24.09 Bil23.41 Bil22.46 Bil21.57 Bil20.57 Bil19.74 Bil20.10 Bil19.81 Bil27.22 Bil27.62 Bil35.43 Bil36.55 Bil35.57 Bil37.01 Bil38.19 Bil37.97 Bil39.20 Bil42.83 Bil40.53 Bil39.55 Bil38.62 Bil38.51 Bil39.51 Bil38.26 Bil34.37 Bil
Working Capital11.20 Bil8.31 Bil6.87 Bil6.83 Bil5.81 Bil8.64 Bil8.49 Bil10.64 Bil8.81 Bil9.35 Bil7.09 Bil7.14 Bil7.55 Bil9.03 Bil9.90 Bil11.12 Bil12.93 Bil10.49 Bil8.01 Bil6.57 Bil6.57 Bil-565.00 Mil1.63 Bil1.38 Bil8.87 Bil1.58 Bil-5.79 Bil5.68 Bil4.57 Bil5.74 Bil5.47 Bil8.32 Bil10.51 Bil9.18 Bil8.31 Bil7.52 Bil7.17 Bil7.26 Bil7.05 Bil7.23 Bil7.10 Bil7.97 Bil8.28 Bil7.95 Bil7.10 Bil7.08 Bil4.13 Bil7.30 Bil7.34 Bil7.43 Bil10.63 Bil9.07 Bil7.47 Bil7.23 Bil5.58 Bil3.53 Bil3.58 Bil5.10 Bil7.49 Bil6.52 Bil5.53 Bil7.29 Bil6.96 Bil7.58 Bil6.91 Bil7.60 Bil6.08 Bil6.08 Bil6.70 Bil8.31 Bil8.31 Bil8.52 Bil9.04 Bil8.63 Bil13.17 Bil13.14 Bil12.11 Bil11.87 Bil10.27 Bil7.79 Bil6.05 Bil5.45 Bil3.07 Bil3.38 Bil2.96 Bil8.93 Bil8.55 Bil7.36 Bil7.35 Bil10.94 Bil13.23 Bil14.64 Bil13.64 Bil14.07 Bil13.65 Bil13.74 Bil14.18 Bil17.96 Bil17.64 Bil15.01 Bil
Current Deferred Assets1.65 Bil1.75 Bil1.58 Bil1.59 Bil1.42 Bil1.52 Bil1.48 Bil1.62 Bil1.60 Bil1.25 Bil1.56 Bil1.70 Bil1.56 Bil1.60 Bil1.44 Bil1.57 Bil1.73 Bil1.83 Bil1.65 Bil1.41 Bil1.54 Bil1.78 Bil1.95 Bil2.07 Bil1.69 Bil1.97 Bil1.79 Bil1.75 Bil1.81 Bil1.40 Bil1.64 Bil1.78 Bil1.77 Bil1.56 Bil1.68 Bil1.95 Bil2.23 Bil2.51 Bil2.42 Bil2.58 Bil2.54 Bil2.44 Bil2.37 Bil2.42 Bil2.62 Bil2.32 Bil2.44 Bil2.33 Bil2.40 Bil2.39 Bil2.41 Bil2.35 Bil2.70 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Non Current Deferred Assets3.05 Bil3.68 Bil4.15 Bil4.23 Bil3.97 Bil2.56 Bil2.80 Bil3.10 Bil3.50 Bil2.57 Bil2.88 Bil3.08 Bil3.22 Bil2.95 Bil3.12 Bil3.54 Bil4.20 Bil6.34 Bil6.76 Bil6.52 Bil7.27 BilN/AN/AN/A1.51 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A4.29 BilN/AN/AN/A4.31 BilN/AN/AN/A2.40 BilN/AN/AN/A2.97 BilN/AN/AN/A2.65 BilN/AN/AN/A2.92 BilN/AN/AN/A3.16 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Ordinary Shares Number1.05 Bil1.09 Bil1.10 Bil1.11 Bil1.12 Bil1.13 Bil1.14 Bil1.15 Bil1.16 Bil1.18 Bil1.19 Bil1.21 Bil1.23 Bil1.24 Bil1.26 Bil1.28 Bil1.31 Bil1.31 Bil1.31 Bil1.32 Bil1.34 Bil2.10 Bil2.09 Bil1.37 Bil1.38 Bil1.38 Bil1.36 Bil1.48 Bil1.51 Bil1.51 Bil1.52 Bil1.55 Bil1.57 Bil1.58 Bil1.60 Bil1.61 Bil1.63 Bil1.66 Bil1.68 Bil1.69 Bil1.69 Bil1.72 Bil1.73 Bil1.73 Bil1.73 Bil1.69 Bil1.69 Bil1.71 Bil1.72 Bil1.74 Bil1.74 Bil1.76 Bil1.76 Bil1.76 Bil1.76 Bil1.79 Bil1.79 BilN/AN/A1.84 Bil1.84 BilN/AN/A1.91 Bil1.91 BilN/AN/A2.00 Bil2.00 BilN/AN/A2.18 Bil2.18 BilN/AN/A2.34 Bil2.35 Bil2.35 Bil2.34 Bil2.33 Bil2.33 Bil2.31 Bil2.28 Bil2.28 Bil2.29 Bil2.28 Bil2.28 Bil2.28 Bil2.28 Bil2.29 Bil2.29 Bil2.29 Bil2.29 Bil2.28 Bil2.29 Bil2.29 Bil2.30 Bil2.37 Bil2.39 Bil2.42 Bil
Treasury Shares Number1.15 Bil1.12 Bil1.11 Bil1.09 Bil1.08 Bil1.06 Bil1.05 Bil1.03 Bil1.02 Bil1.00 Bil981.32 Mil957.99 Mil933.81 Mil910.18 Mil883.80 Mil852.70 Mil821.68 Mil800.11 Mil794.24 Mil779.69 Mil757.89 Mil751.60 Mil731.32 Mil695.89 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
TotalLiabilities Net Minority Interest103.29 Bil97.84 Bil97.27 Bil98.04 Bil100.23 Bil94.11 Bil93.27 Bil94.56 Bil96.20 Bil87.78 Bil90.26 Bil90.18 Bil90.28 Bil84.82 Bil82.24 Bil83.06 Bil86.27 Bil85.18 Bil88.18 Bil88.25 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Total Non Current Liabilities Net Minority Interest63.14 Bil58.62 Bil56.23 Bil55.92 Bil56.60 Bil54.61 Bil54.37 Bil56.36 Bil54.07 Bil51.75 Bil50.42 Bil49.80 Bil49.72 Bil49.37 Bil47.25 Bil48.48 Bil50.27 Bil52.22 Bil51.75 Bil50.83 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Total Equity Gross Minority Interest22.93 Bil20.01 Bil17.88 Bil19.21 Bil18.98 Bil21.67 Bil20.56 Bil20.78 Bil20.24 Bil22.38 Bil23.21 Bil22.78 Bil23.17 Bil22.36 Bil21.18 Bil22.15 Bil22.76 Bil18.49 Bil15.47 Bil13.69 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Non Current Accounts ReceivableN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A9.45 Bil9.19 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Buildings And Improvements9.68 BilN/AN/AN/A9.61 BilN/AN/AN/A9.53 BilN/AN/AN/A9.41 BilN/AN/AN/A9.31 BilN/AN/AN/A8.82 BilN/AN/AN/A8.50 BilN/AN/AN/A8.24 BilN/AN/AN/A8.31 BilN/AN/AN/A91.00 BilN/AN/AN/A9.26 BilN/AN/AN/A8.98 BilN/AN/AN/A10.07 BilN/AN/AN/A9.90 BilN/AN/AN/A10.40 BilN/AN/AN/AN/AN/AN/AN/A11.21 BilN/AN/AN/A12.07 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Cash Cash Equivalents And Short Term Investments11.07 Bil10.23 Bil10.36 Bil11.99 Bil11.13 Bil12.25 Bil11.19 Bil12.34 Bil11.92 Bil11.30 Bil11.76 Bil13.25 Bil11.65 Bil11.09 Bil12.24 Bil13.98 Bil13.97 Bil11.51 Bil12.53 Bil12.30 Bil12.91 Bil9.76 Bil9.85 Bil12.03 Bil16.15 Bil13.82 Bil10.19 Bil10.78 Bil10.66 Bil10.90 Bil9.99 Bil12.30 Bil13.69 Bil8.25 Bil8.66 Bil8.65 Bil10.57 Bil9.67 Bil8.19 Bil8.50 Bil7.65 Bil6.17 Bil5.82 Bil5.58 Bil5.98 Bil5.22 Bil3.57 Bil3.97 Bil6.39 Bil4.01 Bil3.78 Bil3.87 Bil3.72 Bil3.03 Bil3.26 Bil3.61 Bil5.83 Bil6.03 Bil7.24 Bil5.36 Bil5.77 Bil5.87 Bil5.47 Bil5.89 Bil7.55 Bil6.49 Bil6.86 Bil6.46 Bil8.14 Bil7.00 Bil6.38 Bil6.40 Bil7.70 Bil6.95 Bil10.53 Bil10.49 Bil10.55 Bil10.80 Bil8.57 Bil8.95 Bil5.86 Bil5.33 Bil6.03 Bil5.13 Bil4.45 Bil4.12 Bil3.37 Bil4.82 Bil3.95 Bil3.61 Bil3.33 Bil4.97 Bil3.85 Bil3.38 Bil3.23 Bil4.29 Bil3.70 Bil6.12 Bil6.97 Bil7.26 Bil
Current Debt6.86 Bil7.70 Bil7.83 Bil8.73 Bil9.18 Bil9.33 Bil7.67 Bil6.29 Bil8.46 Bil6.07 Bil7.86 Bil8.51 Bil6.78 Bil5.56 Bil5.63 Bil5.01 Bil4.17 Bil4.89 Bil8.50 Bil9.87 Bil11.24 Bil16.18 Bil12.71 Bil15.24 Bil12.24 Bil16.55 Bil20.54 Bil9.66 Bil8.90 Bil8.56 Bil7.91 Bil7.16 Bil7.22 Bil4.05 Bil6.13 Bil6.33 Bil8.10 Bil8.43 Bil7.51 Bil7.57 Bil6.65 Bil5.94 Bil4.87 Bil5.77 Bil6.03 Bil7.97 Bil9.57 Bil8.24 Bil11.19 Bil10.91 Bil8.54 Bil10.91 Bil10.21 Bil10.70 Bil12.32 Bil13.84 Bil14.23 Bil14.10 Bil14.71 Bil13.71 Bil13.91 Bil13.24 Bil13.27 Bil12.67 Bil13.23 Bil12.52 Bil14.03 Bil13.24 Bil12.96 Bil13.46 Bil13.58 Bil12.34 Bil11.57 Bil11.08 Bil11.28 Bil10.11 Bil9.57 Bil10.24 Bil10.36 Bil11.94 Bil13.69 Bil16.15 Bil17.15 Bil17.40 Bil16.47 Bil15.50 Bil13.57 Bil13.98 Bil13.72 Bil13.69 Bil8.76 Bil8.79 Bil7.60 Bil8.58 Bil7.11 Bil7.34 Bil5.89 Bil4.86 BilN/AN/A
Current Debt And Capital Lease Obligation6.86 Bil7.70 Bil7.83 Bil8.73 Bil9.18 Bil9.33 Bil7.67 Bil6.29 Bil8.46 Bil6.07 Bil7.86 Bil8.51 Bil6.78 Bil5.56 Bil5.63 Bil5.01 Bil4.17 Bil4.89 Bil8.50 Bil9.87 Bil11.24 Bil16.18 Bil12.71 Bil15.24 Bil12.24 Bil16.55 Bil20.54 Bil9.66 Bil8.90 Bil8.56 Bil7.91 Bil7.16 Bil7.22 Bil4.05 Bil6.13 Bil6.33 Bil8.10 Bil8.43 Bil7.51 Bil7.57 Bil6.65 Bil5.94 Bil4.87 Bil5.77 Bil6.03 Bil7.97 Bil9.57 Bil8.24 Bil11.19 Bil10.91 Bil8.54 Bil10.91 Bil10.21 Bil10.70 Bil12.32 Bil13.84 Bil14.23 Bil14.10 Bil14.71 Bil13.71 Bil13.91 Bil13.24 Bil13.27 Bil12.67 Bil13.23 Bil12.52 Bil14.03 Bil13.24 Bil12.96 Bil13.46 Bil13.58 Bil12.34 Bil11.57 Bil11.08 Bil11.28 Bil10.11 Bil9.57 Bil10.24 Bil10.36 Bil11.94 Bil13.69 Bil16.15 Bil17.15 Bil17.40 Bil16.47 Bil15.50 Bil13.57 Bil13.98 Bil13.72 Bil13.69 Bil8.76 Bil8.79 Bil7.60 Bil8.58 Bil7.11 Bil7.34 Bil5.89 Bil4.86 BilN/AN/A
Non Current Deferred Taxes Liabilities1.74 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A1.06 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A1.83 BilN/AN/AN/A1.45 BilN/AN/AN/A1.59 BilN/AN/AN/A1.62 Bil1.34 Bil1.39 Bil1.34 Bil1.35 Bil1.41 Bil1.32 Bil1.49 Bil1.51 Bil1.44 Bil1.37 Bil1.36 Bil1.49 Bil1.34 Bil1.37 Bil1.45 Bil1.63 Bil1.80 Bil1.82 Bil1.85 Bil1.81 Bil1.68 Bil2.15 Bil2.00 Bil1.88 Bil1.96 Bil1.85 Bil1.83 Bil1.80 Bil2.06 Bil2.13 Bil2.21 Bil2.03 Bil2.61 Bil2.24 Bil2.08 Bil1.93 Bil3.27 Bil3.28 Bil3.51 Bil3.86 Bil3.90 Bil3.59 Bil3.42 Bil3.28 Bil4.62 Bil5.15 Bil4.52 Bil
Employee Benefits16.24 Bil17.99 Bil17.96 Bil19.07 Bil20.42 Bil16.68 Bil16.54 Bil17.58 Bil18.37 Bil15.38 Bil16.01 Bil16.00 Bil15.98 Bil15.15 Bil14.60 Bil15.22 Bil15.95 Bil18.43 Bil18.46 Bil18.28 Bil19.45 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Finished Goods444.00 Mil528.00 Mil482.00 Mil519.00 Mil475.00 Mil649.00 Mil752.00 Mil696.00 Mil589.00 Mil618.00 Mil560.00 Mil548.00 Mil432.00 Mil516.00 Mil493.00 Mil555.00 Mil533.00 Mil554.00 Mil565.00 Mil568.00 Mil524.00 Mil677.00 Mil667.00 Mil752.00 Mil668.00 Mil804.00 Mil766.00 Mil762.00 Mil506.00 Mil842.00 Mil873.00 Mil1.10 Bil9.02 Bil1.20 Bil1.17 Bil1.18 Bil1.18 Bil1.17 Bil1.09 Bil1.05 Bil992.00 Mil1.11 Bil1.08 BilN/A960.00 Mil1.03 Bil1.05 Bil1.27 Bil1.26 Bil1.45 Bil1.52 Bil1.64 Bil1.45 Bil1.21 Bil1.04 Bil1.31 Bil1.16 Bil1.29 Bil1.27 Bil1.27 Bil1.09 Bil1.19 Bil1.27 Bil1.29 Bil1.09 Bil1.37 Bil1.60 Bil1.27 Bil1.41 Bil1.51 Bil1.27 Bil1.65 Bil1.24 Bil1.49 Bil629.00 Mil878.00 Mil1.44 Bil1.20 Bil1.55 Bil1.73 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Foreign Currency Translation AdjustmentsN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A3.66 BilN/AN/AN/A2.93 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A791.00 Mil1.28 Bil1.52 Bil1.55 Bil2.40 Bil2.50 Bil2.57 Bil2.77 Bil3.04 Bil3.18 Bil3.92 Bil3.58 Bil2.67 Bil2.80 Bil2.57 Bil2.19 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Investments And Advances4.64 Bil4.72 Bil4.72 Bil5.01 Bil5.02 Bil5.01 Bil4.73 Bil4.82 Bil4.90 Bil5.42 Bil5.33 Bil5.38 Bil5.78 Bil6.17 Bil6.04 Bil5.79 Bil5.38 Bil5.05 Bil4.81 Bil4.93 Bil5.06 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Loans ReceivableN/AN/A16.66 BilN/AN/A14.93 BilN/AN/A16.90 BilN/AN/AN/AN/A13.59 Bil13.30 Bil13.08 Bil14.91 Bil12.94 Bil13.12 Bil12.95 Bil15.48 Bil23.88 Bil26.19 Bil14.74 Bil16.29 Bil13.53 Bil13.39 Bil12.95 Bil15.10 Bil12.40 Bil12.06 Bil12.11 Bil23.29 Bil12.44 Bil12.63 Bil13.33 Bil15.80 Bil13.16 Bil13.85 Bil14.67 Bil17.58 Bil15.23 Bil14.93 Bil14.69 Bil16.00 Bil14.46 Bil15.11 Bil14.56 Bil16.66 Bil16.05 Bil15.91 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Long Term Debt And Capital Lease Obligation32.86 Bil28.48 Bil26.29 Bil24.67 Bil24.09 Bil24.33 Bil24.77 Bil25.76 Bil22.86 Bil24.09 Bil21.92 Bil21.75 Bil21.85 Bil21.90 Bil21.02 Bil21.31 Bil21.93 Bil20.58 Bil20.87 Bil21.11 Bil22.69 Bil18.23 Bil21.52 Bil19.95 Bil23.04 Bil18.78 Bil14.18 Bil14.29 Bil13.78 Bil13.44 Bil13.87 Bil15.33 Bil15.43 Bil17.37 Bil17.58 Bil17.08 Bil14.83 Bil13.52 Bil14.42 Bil16.10 Bil16.99 Bil17.09 Bil18.97 Bil20.04 Bil19.99 Bil17.77 Bil16.27 Bil16.67 Bil15.96 Bil17.65 Bil18.77 Bil17.92 Bil18.37 Bil18.68 Bil16.86 Bil14.30 Bil14.12 Bil13.81 Bil14.33 Bil16.29 Bil15.51 Bil15.24 Bil14.59 Bil15.03 Bil13.70 Bil13.62 Bil11.68 Bil10.40 Bil9.87 Bil9.67 Bil9.48 Bil9.60 Bil10.06 Bil10.44 Bil11.75 Bil12.52 Bil12.55 Bil14.08 Bil14.89 Bil14.94 Bil15.25 Bil15.39 Bil14.56 Bil12.40 Bil12.85 Bil14.55 Bil13.74 Bil12.89 Bil13.23 Bil12.64 Bil11.99 Bil12.13 Bil11.94 Bil11.17 Bil11.01 Bil10.70 Bil10.83 Bil8.52 Bil3.86 Bil4.17 Bil
Notes Receivable10.47 Bil9.87 BilN/A16.14 Bil18.04 BilN/A14.98 Bil15.16 BilN/A14.15 Bil14.72 Bil24.51 Bil16.26 Bil9.72 Bil9.05 Bil9.32 BilN/AN/A9.56 Bil9.17 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Non Current Note ReceivablesN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A10.25 BilN/AN/AN/A9.54 Bil10.64 Bil10.23 Bil10.20 Bil10.04 Bil11.18 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Other InventoriesN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A1,000,000.00N/AN/AN/A1,000,000.00N/A1,000,000.001,000,000.00N/AN/AN/AN/AN/A1,000,000.00N/A1,000,000.00-8.12 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A1.07 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Other PropertiesN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A1,000,000.00N/AN/AN/A1,000,000.00N/AN/AN/A-1,000,000.00N/AN/AN/A3.68 BilN/AN/AN/A3.51 BilN/AN/AN/A-81.90 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Patents204.00 Mil365.00 MilN/A282.00 MilN/A242.00 Mil247.00 Mil234.00 Mil207.00 Mil216.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Non Current Pension And Other Postretirement Benefit Plans16.24 Bil17.99 Bil17.96 Bil19.07 Bil20.42 Bil16.68 Bil16.54 Bil17.58 Bil18.37 Bil15.38 Bil16.01 Bil16.00 Bil15.98 Bil15.15 Bil14.60 Bil15.22 Bil15.95 Bil18.43 Bil18.46 Bil18.28 Bil19.45 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Preferred Stock EquityN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil247.00 Mil252.00 Mil252.00 Mil252.00 Mil252.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil253.00 Mil255.00 Mil1.08 Bil1.09 Bil1.09 Bil1.09 Bil1.09 Bil1.09 Bil1.09 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Prepaid Assets4.49 Bil4.72 Bil4.75 Bil4.75 Bil4.02 Bil5.02 Bil5.11 Bil5.30 Bil5.25 Bil5.17 Bil4.66 Bil4.38 Bil4.23 Bil4.66 Bil5.12 Bil4.12 Bil3.94 Bil3.93 Bil3.71 Bil4.07 Bil4.30 Bil4.71 Bil4.37 Bil4.46 Bil3.89 Bil3.14 Bil3.18 Bil2.99 Bil2.54 Bil2.55 Bil2.51 Bil2.65 Bil2.94 Bil2.72 Bil2.65 Bil2.75 Bil2.72 Bil2.63 Bil2.65 Bil2.63 Bil2.61 Bil2.23 Bil2.41 Bil2.42 Bil2.55 Bil2.07 Bil1.92 Bil2.47 Bil2.34 Bil2.40 Bil2.92 Bil3.35 Bil1.97 Bil5.39 Bil5.22 Bil5.14 Bil4.84 Bil4.91 Bil5.15 Bil4.96 Bil4.61 Bil3.83 Bil4.33 Bil4.24 Bil3.90 Bil3.98 Bil4.08 Bil3.66 Bil3.52 Bil3.84 Bil3.92 Bil3.53 Bil3.27 Bil3.44 Bil3.90 Bil3.57 Bil2.92 Bil3.70 Bil4.33 Bil4.91 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Non Current Prepaid Assets5.55 Bil1.48 Bil922.00 Mil903.00 Mil945.00 Mil3.42 Bil2.86 Bil2.97 Bil2.84 Bil5.13 Bil4.86 Bil3.79 Bil3.07 Bil4.38 Bil3.58 Bil3.29 Bil3.00 Bil2.71 Bil2.18 Bil1.95 Bil1.60 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Raw MaterialsN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A23.00 Mil112.00 Mil87.00 Mil78.00 Mil80.00 Mil67.00 Mil62.00 Mil79.00 Mil92.00 Mil58.00 Mil418.00 Mil301.00 Mil256.00 Mil370.00 Mil276.00 Mil99.00 MilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Work In Process1.87 Bil1.96 Bil1.91 Bil1.90 Bil1.81 Bil1.94 Bil2.01 Bil2.06 Bil2.01 Bil2.05 Bil2.01 Bil2.00 Bil2.02 Bil2.11 Bil2.10 Bil1.97 Bil1.96 Bil1.99 Bil2.13 Bil2.19 Bil2.18 Bil2.32 Bil2.25 Bil2.22 Bil2.00 Bil2.05 Bil2.08 Bil2.15 Bil2.30 Bil2.29 Bil2.24 Bil1.85 Bil1.94 Bil2.09 Bil2.08 Bil2.24 Bil2.14 Bil2.16 Bil2.09 Bil2.00 Bil1.95 Bil2.17 Bil2.29 Bil2.25 Bil2.19 Bil2.39 Bil2.79 Bil3.14 Bil3.05 Bil3.39 Bil3.34 Bil3.37 Bil3.32 Bil3.70 Bil3.72 Bil3.77 Bil3.71 Bil3.84 Bil3.77 Bil3.97 Bil4.11 Bil4.35 Bil4.35 Bil4.10 Bil4.03 Bil4.50 Bil4.22 Bil4.44 Bil4.38 Bil5.59 Bil5.39 Bil5.23 Bil4.99 Bil4.98 Bil5.12 Bil5.03 Bil4.64 Bil5.44 Bil5.33 Bil5.56 BilN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Total Debt39.72 Bil36.18 Bil34.12 Bil33.40 Bil33.27 Bil33.67 Bil32.44 Bil32.05 Bil31.32 Bil30.16 Bil29.77 Bil30.26 Bil28.62 Bil27.46 Bil26.65 Bil26.32 Bil26.10 Bil25.47 Bil29.37 Bil30.98 Bil33.93 Bil34.41 Bil34.23 Bil35.19 Bil35.27 Bil35.32 Bil34.72 Bil23.95 Bil22.68 Bil21.99 Bil21.78 Bil22.49 Bil22.64 Bil21.42 Bil23.72 Bil23.41 Bil22.93 Bil21.95 Bil21.93 Bil23.67 Bil23.63 Bil23.02 Bil23.85 Bil25.80 Bil26.02 Bil25.74 Bil25.84 Bil24.91 Bil27.15 Bil28.56 Bil27.31 Bil28.83 Bil28.58 Bil29.37 Bil29.17 Bil28.14 Bil28.35 Bil27.90 Bil29.04 Bil29.99 Bil29.41 Bil28.48 Bil27.86 Bil27.70 Bil26.93 Bil26.14 Bil25.70 Bil23.65 Bil22.83 Bil23.13 Bil23.06 Bil21.95 Bil21.63 Bil21.51 Bil23.03 Bil22.63 Bil22.12 Bil24.32 Bil25.25 Bil26.88 Bil28.93 Bil31.54 Bil31.72 Bil29.80 Bil29.32 Bil30.06 Bil27.31 Bil26.87 Bil26.95 Bil26.32 Bil20.76 Bil20.92 Bil19.55 Bil19.74 Bil18.12 Bil18.04 Bil16.72 Bil13.38 Bil3.86 Bil4.17 Bil
Form TypeN/A10-Q10-Q10-QN/A10-Q10-Q10-QN/A10-Q10-Q10-QN/A10-Q10-Q10-QN/A10-Q10-Q10-QN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

Cash Flow PageFull History

Period Ending

2013-09-30

2013-06-30

2013-03-31

2012-09-30

Quarter

Q3

Q2

Q1

Q3

Net Income

10.30 Bil

6.26 Bil

3.03 Bil

10.77 Bil

Operarting Activities, Cash Flows

Depreciation

3.46 Bil2.29 Bil1.15 Bil3.52 Bil

Amortization

1.01 Bil657.00 Mil331.00 Mil952.00 Mil

Deferred Tax

N/AN/AN/AN/A

Changes In Accounts Receivables

N/AN/AN/AN/A

Change In Inventory

N/AN/AN/AN/A

Changes In Other Current Assets

N/AN/AN/AN/A

Changes in Working Capital

-3.12 Bil-1.64 Bil-244.00 Mil-868.00 Mil

Total Cash Flow From Operating Activities

10.96 Bil

7.20 Bil

4.02 Bil

13.24 Bil

Investing Activities, Cash Flows

Capital Expenditure

-2.97 Bil-1.85 Bil-853.00 Mil-3.56 Bil

Net Business Purchase And Sale

-2.32 Bil-167.00 Mil-48.00 Mil-1.68 Bil

Total Cash Flow From Investing Activities

-4.42 Bil

-1.88 Bil

-1.01 Bil

-4.91 Bil

Financing Activities, Cash Flows

Cash Dividends Paid

-3.03 Bil-2.00 Bil-948.00 Mil-2.82 Bil

Sale Purchase of Stock

N/AN/AN/AN/A

Net Borrowings

3.40 Bil1.44 Bil469.00 Mil2.42 Bil

Other Cash Flows From Financing Activities

-1,000,000.00-1,000,000.00N/AN/A

Total Cash Flow From Investing Activities

-6.87 Bil

-6.04 Bil

-2.72 Bil

-8.19 Bil

Effect Of Exchange Rate Changes

-4.00 Mil-133.00 Mil-121.00 Mil-156.00 Mil

Cash Interest Paid, Supplemental

N/AN/AN/AN/A

Cash Taxes Paid, Supplemental

N/AN/AN/AN/A

Change In Cash and Cash Equivalents

-340.00 Mil

-854.00 Mil

173.00 Mil

143.00 Mil

Other Cash Flow Information
Beginning Cash Position10.41 Bil10.41 Bil10.41 Bil11.92 Bil
End Cash Position10.07 Bil9.56 Bil10.59 Bil11.91 Bil
Depreciation And Amortization3.46 Bil2.29 Bil1.15 Bil3.52 Bil
Net Common Stock Issuance-7.24 Bil-5.49 Bil-2.24 Bil-7.79 Bil
Net Long Term Debt Issuance2.33 Bil1.82 Bil1.83 Bil4.60 Bil
Net Short Term Debt Issuance1.07 Bil-376.00 Mil-1.36 Bil-2.18 Bil
Net Income From Continuing Operations10.30 Bil6.26 Bil3.03 Bil10.77 Bil
Operating Gains Losses-139.00 Mil-10.00 Mil-62.00 Mil-697.00 Mil
Other Non Cash Items455.00 Mil305.00 Mil144.00 Mil510.00 Mil
Common Stock Payments-8.06 Bil-6.15 Bil-2.59 Bil-8.99 Bil
Long Term Debt Payments-7.74 Bil-4.88 Bil-857.00 Mil-4.99 Bil
Purchase Of Business-2.56 Bil-179.00 Mil-58.00 Mil-2.27 Bil
Net PPE Purchase And Sale-2.30 Bil-1.39 Bil-591.00 Mil-2.85 Bil
Sale Of PPE256.00 Mil181.00 Mil123.00 Mil233.00 Mil
Net Other Investing Changes284.00 Mil336.00 Mil733.00 Mil717.00 Mil
Purchase of Investment-3.72 Bil-3.14 Bil-2.14 Bil-2.60 Bil
Purchase of PPE-2.56 Bil-1.57 Bil-714.00 Mil-3.08 Bil
Net Investment Purchase and Sale317.00 Mil-376.00 Mil-967.00 Mil-625.00 Mil
Stock Based Compensation455.00 Mil305.00 Mil144.00 Mil510.00 Mil
Amortization of Intangibles1.01 Bil657.00 Mil331.00 Mil952.00 Mil
Domestic Sales17.05 Bil20.75 Bil10.04 Bil32.01 Bil
Foreign Sales55.01 Bil27.58 Bil13.37 Bil43.20 Bil
Issuance Of Capital Stock826.00 Mil657.00 Mil356.00 Mil1.20 Bil
Repayment Of Debt-7.74 Bil-4.88 Bil-857.00 Mil-4.99 Bil
Repurchase Of Capital Stock-8.06 Bil-6.15 Bil-2.59 Bil-8.99 Bil
Free Cash Flow7.99 Bil5.35 Bil3.17 Bil9.68 Bil
Sale of Investment4.04 Bil2.76 Bil1.17 Bil1.97 Bil
Common Stock Dividend Paid-3.03 Bil-2.00 Bil-948.00 Mil-2.82 Bil
Depreciation2.46 Bil1.63 Bil822.00 Mil2.57 Bil
Long Term Debt Issuance10.07 Bil6.69 Bil2.69 Bil9.59 Bil
Purchase of Intangibles-406.00 Mil-275.00 Mil-139.00 Mil-476.00 Mil
Net Intangibles Purchase and Sale-406.00 Mil-275.00 Mil-139.00 Mil-476.00 Mil
Sale of Business247.00 Mil12.00 Mil10.00 Mil587.00 Mil
Issuance of Debt10.07 Bil6.69 Bil2.69 Bil9.59 Bil
Form Type10-Q10-Q10-Q10-Q

Institutional Holdings (TTM)
As of Date2014-02-28
Number Of Owners2,717.00
Total Shares Owned650.57 Mil
Percentage Ownership62.14
Total Market Value119.83 Bil
Number Of New Owners312.00
Total Shares Bought By New Owners11.12 Mil
Number Of Sold Out Owners179.00
Total Shares Sold Out10.71 Mil
Number Of Existing Owner Buying812.00
Total Shares Bought20.15 Mil
Number Of Existing Owner Selling1,136.00
Total Shares Sold43.08 Mil

Trailing Market Return
Period Ending Date2014-03-14
Trailing Market Return after 1 Day-0.9190
Trailing Market Return after 1 Week-2.91
Trailing Market Return after 1 Month-0.8057
Trailing Market Return after 3 Month6.00
Trailing Market Return after 6 Month-4.19
Trailing Market Return after 9 Month-8.48
Trailing Market Return after 1 Year-13.80
Trailing Market Return after 3 Year6.04
Trailing Market Return after 5 Year16.89
Trailing Market Return after 7 Year11.49
Trailing Market Return Month To Date-1.5985
Trailing Market Return Quarter To Date-2.35
Trailing Market Return Year To Date-2.35


Return Statistics
Period Ending2014-02-282014-02-282014-02-282014-02-28
Number Of Months12.0036.0060.00120.00
Mean-0.39170.61241.420.8221
Standard Deviation17.3014.6215.3818.57
Best 3 Month Return4.0513.9016.0819.72
Worst 3 Month Return-11.92-11.92-11.92-32.56
AlphaN/A-0.00070.00250.0045
BetaN/A0.68200.71440.7547

Profitability Ratios (TTM)
Report Date2013-12-31
Gross Margin0.4863
Operating Margin0.1882
EBT Margin0.1957
Tax Rate0.1558
Net Margin0.1652
Sales Per Employee215,080.26
EBIT Margin0.1998
EBITDA Margin0.2467
Normalized Net Profit Margin0.1562
Interest Coverage49.57
Inc Per Employee Total Operation35,540.17

Efficiency Ratios (TTM)
Report Date2013-12-31
Days In Sale25.84
Days In Inventory16.37
Days In Payment54.89
Cash Conversion Cycle-12.68
Receivable Turnover14.13
Inventory Turnover22.30
Payable Turnover6.65
Fixed Assets Turnover7.17
Assets Turnover0.8128
ROE0.7915
ROA0.1343
ROIC0.2816
FCF Sales Ratio0.1338
FCF Net Income Ratio0.8096
Capital Expenditure Sales Ratio0.0415

Efficiency Ratios Page Full History

Period Ending Date

2013-12-31

2012-12-31

2011-12-31

2010-12-31

Days In Sales25.8444.0142.0443.58
Days In Inventory16.3716.4416.2216.75
Days In Payment54.8955.4452.4651.64
Cash Conversion Cycle-12.685.005.798.69
Receivable Turnover14.138.298.688.38
Inventory Turnover22.3022.2122.5121.79
Payable Turnover6.656.586.967.07
Fixed Assets Turnover7.177.507.647.07
Assets Turnover0.81280.88700.93020.8978
ROE0.79150.85150.73430.6494
ROA0.13430.14090.13790.1333
ROIC0.28160.31390.30150.2899
FCF Sales Ratio0.13380.14840.14200.1538
FCF Net Income Ratio0.80960.93380.95741.04
Capital Expenditure Sales Ratio0.04150.03910.04370.0419

Valuation Ratios Page Full History

As of Date

2013-12-31

2012-12-31

2011-12-30

2010-12-31

Sales Per Share90.4390.4588.0977.58
Book Value Per Share21.6216.8817.3118.77
CF Per Share15.8516.9516.3515.19
FCF Per Share12.1013.4212.5111.93
Price To EPS12.5513.3314.0812.74
Ratio PE 5 Year High14.4514.7414.9212.80
Ratio PE 5 Year Low5.474.845.326.03
Price To Book8.6811.3510.627.82
Price To Sales2.072.122.091.89
Price To Cash Flow11.8311.3011.259.66
Price To Free Cash Flow15.5014.2714.7112.30
Cash Return0.05890.06560.06510.0779
Div Rate3.803.803.403.00
Dividend Yield0.01970.01720.01580.0170
Div Payout Tot Ops0.24570.22710.21890.2138
Div Payout 5 Year0.22360.21640.21190.2036
Div Yield 5 Year0.01720.01680.01610.0152
Payout Ratio0.24760.22960.22200.2170
Sustainable Growth Rate0.59550.65600.57130.5085

Growth Ratios Page Full History

Period Ending Date

2013-12-31

2012-12-31

2011-12-31

2010-12-31

Diluted EPS 1 Year Growth0.03970.10030.13370.1508
Diluted EPS 3 Year Growth0.09050.12810.13510.1707
Diluted EPS 5 Year Growth0.10840.14890.16410.1879
Diluted EPS 10 Year Growth0.13210.21440.11620.1000
Diluted Continuous EPS 1 Year Growth0.03990.10010.13370.1511
Diluted Continuous EPS 3 Year Growth0.09050.12810.13520.1708
Diluted Continuous EPS 5 Year Growth0.10850.14890.16600.1860
Diluted Continuous EPS 10 Year Growth0.13160.16690.11620.1001
Dividend 1 YearGrowth0.12120.13790.16000.1628
Dividend 3 YearGrowth0.13960.15350.15140.1856
Dividend 5 YearGrowth0.14260.17080.21400.2623
Dividend 10 YearGrowth0.19370.18790.18090.1723
Equity Per Share 1 Year Growth0.2807-0.0251-0.07750.0822
Equity Per Share 3 Year Growth0.0482-0.00900.1986-0.0300
Equity Per Share 5 Year Growth0.1654-0.0387-0.0177-0.0233
Equity Per Share 10 Year Growth0.02930.02270.02450.0495
Revenue 1 Year Growth-0.0455-0.02250.07060.0429
Revenue 3 Year Growth-0.00040.02960.01050.0036
Revenue 5 Year Growth-0.00760.01130.03180.0185
Revenue 10 Year Growth0.01130.02560.02220.0123
Operating Income1YearGrowth-0.08150.00770.11770.0668
Operating Income3YearGrowth0.01140.06310.08370.1032
Operating Income5YearGrowth0.03330.08630.11190.1412
Operating Income10YearGrowth0.06410.11640.08120.0455
Net Income 1 Year Growth-0.00730.04720.06890.1049
Net Income 3 Year Growth0.03580.07340.08730.1250
Net Income 5 Year Growth0.05970.09770.10810.1333
Net Income 10 Year Growth0.08070.16590.07460.0625
Net Income Cont Ops 1 Year Growth-0.00730.04720.06890.1049
Net Income Cont Ops 3 Year Growth0.03580.07340.08730.1250
Net Income Cont Ops 5 Year Growth0.05970.09770.10980.1316
Net Income Cont Ops 10 Year Growth0.08030.12030.07460.0625
CFO 1 Year Growth-0.1073-0.01310.0152-0.0589
CFO 3 Year Growth-0.0365-0.01940.01800.0671
CFO 5 Year Growth-0.01450.04010.05750.0556
CFO 10 Year Growth0.01960.04130.03360.0774
FCF 1 Year Growth-0.13930.0214-0.0120-0.1132
FCF 3 Year Growth-0.0459-0.03640.01210.1323
FCF 5 Year Growth-0.01840.07930.09050.0677
FCF 10 Year Growth0.02910.06430.05840.1543
Operating Revenue 1 Year Growth-0.0455-0.02250.07060.0429
Operating Revenue 3 Year Growth-0.00040.02960.01050.0036
Operating Revenue 5 Year Growth-0.00760.01130.03180.0185
Operating Revenue 10 Year Growth0.01130.02560.02220.0123
Growth Ann Capital Spending 5 Year-0.0015-0.0581-0.02010.0173
Growth Ann Gross Profit 5 Year0.01220.03810.05540.0472
Avg Gross Margin 5 Year0.47090.46180.45000.4400
Avg Post Tax Margin 5 Year0.15220.14300.13230.1234
Avg Pre Tax Margin 5 Year0.19770.19080.17830.1681
Avg Net Profit Margin 5 Year0.15220.14300.13230.1234
Avg Ret Common Equity 5 Year0.75410.71340.61630.5310
Avg Ret Assets 5 Year0.13390.12850.11890.1095
Avg Ret Invested Capital 5 Year0.29200.27830.25020.2247

Financial Health Ratios Page Full History

Period Ending Date

2013-12-31

2012-12-31

2011-12-31

2010-12-31

Fiscal Year End12.0012.0012.0012.00
Current Ratio1.281.131.211.19
Quick Ratio1.070.95600.98480.9831
Debt Total Capital Ratio0.59040.56090.53160.4866
Debt Equity Ratio1.441.281.140.9479
Financial Leverage5.546.325.784.92
Total Debt To Equity1.741.761.561.24
Accession Number0001047469-14-0013020001047469-13-0016980001047469-12-0017420001047469-11-001117
Form Type10-K10-K10-K10-K

Profitability Ratios Page Full History

Period Ending Date

2013-12-31

2012-12-31

2011-12-31

2010-12-31

StatementTypeAnnualAnnualAnnualAnnual
DataTypeAAAA
CurrencyIdUSDUSDUSDUSD
FiscalYearEnd12.0012.0012.0012.00
GrossMargin0.48630.48130.46890.4607
OperatingMargin0.18820.19560.18970.1817
EBTMargin0.19570.20960.19640.1975
TaxRate0.15580.24190.24510.2479
NetMargin0.16520.15890.14830.1485
SalesPerEmployee215,080.26223,786.12246,712.91234,024.06
EBITMargin0.19980.21400.20030.2012
EBITDAMargin0.24670.25870.24530.2495
NormalizedNetProfitMargin0.15620.15640.14130.1485
InterestCoverage49.5748.7152.1054.60
IncPerEmployeeTotOps35,540.1735,554.9836,586.0434,757.97
FormType10-K10-K10-K10-K